[JAG] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -5.35%
YoY- -637.09%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 100,738 93,601 93,591 86,984 85,064 84,791 88,514 8.99%
PBT 7,297 2,963 -7,114 -25,287 -24,126 -21,983 -14,225 -
Tax -884 -902 3,342 2,947 2,911 2,878 -417 64.94%
NP 6,413 2,061 -3,772 -22,340 -21,215 -19,105 -14,642 -
-
NP to SH 6,341 1,995 -3,812 -22,359 -21,223 -19,099 -14,642 -
-
Tax Rate 12.11% 30.44% - - - - - -
Total Cost 94,325 91,540 97,363 109,324 106,279 103,896 103,156 -5.78%
-
Net Worth 128,085 125,822 123,496 145,247 120,019 115,785 113,513 8.37%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 128,085 125,822 123,496 145,247 120,019 115,785 113,513 8.37%
NOSH 1,158,095 1,143,845 1,144,545 1,360,000 1,125,882 1,142,999 1,087,295 4.29%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.37% 2.20% -4.03% -25.68% -24.94% -22.53% -16.54% -
ROE 4.95% 1.59% -3.09% -15.39% -17.68% -16.50% -12.90% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.70 8.18 8.18 6.40 7.56 7.42 8.14 4.53%
EPS 0.55 0.17 -0.33 -1.64 -1.89 -1.67 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.11 0.1079 0.1068 0.1066 0.1013 0.1044 3.91%
Adjusted Per Share Value based on latest NOSH - 1,360,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.38 12.43 12.43 11.55 11.30 11.26 11.76 8.97%
EPS 0.84 0.26 -0.51 -2.97 -2.82 -2.54 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1671 0.164 0.1929 0.1594 0.1538 0.1508 8.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.11 0.115 0.10 0.095 0.105 0.105 0.10 -
P/RPS 1.26 1.41 1.22 1.49 1.39 1.42 1.23 1.61%
P/EPS 20.09 65.94 -30.02 -5.78 -5.57 -6.28 -7.43 -
EY 4.98 1.52 -3.33 -17.31 -17.95 -15.91 -13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 0.93 0.89 0.98 1.04 0.96 2.07%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 27/11/15 -
Price 0.15 0.14 0.11 0.115 0.09 0.095 0.095 -
P/RPS 1.72 1.71 1.35 1.80 1.19 1.28 1.17 29.25%
P/EPS 27.40 80.27 -33.03 -6.99 -4.77 -5.69 -7.05 -
EY 3.65 1.25 -3.03 -14.30 -20.94 -17.59 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.27 1.02 1.08 0.84 0.94 0.91 30.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment