[JAG] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -44.21%
YoY- -73.33%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 140,270 144,227 154,411 150,348 151,667 151,413 143,625 -1.56%
PBT -8,141 -3,969 2,396 5,102 7,121 8,926 10,891 -
Tax -1,148 -818 -488 -2,452 -2,452 -2,494 -2,494 -40.46%
NP -9,289 -4,787 1,908 2,650 4,669 6,432 8,397 -
-
NP to SH -9,276 -4,813 1,844 2,559 4,587 6,372 8,346 -
-
Tax Rate - - 20.37% 48.06% 34.43% 27.94% 22.90% -
Total Cost 149,559 149,014 152,503 147,698 146,998 144,981 135,228 6.96%
-
Net Worth 144,202 147,989 154,452 146,506 146,230 146,918 140,203 1.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 1,318 1,318 2,512 2,512 -
Div Payout % - - - 51.54% 28.75% 39.43% 30.11% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 144,202 147,989 154,452 146,506 146,230 146,918 140,203 1.89%
NOSH 1,515,731 1,515,731 1,515,731 1,377,937 1,377,937 1,377,937 1,377,930 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -6.62% -3.32% 1.24% 1.76% 3.08% 4.25% 5.85% -
ROE -6.43% -3.25% 1.19% 1.75% 3.14% 4.34% 5.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.26 9.52 10.19 10.92 11.01 11.00 10.89 -10.27%
EPS -0.61 -0.32 0.12 0.19 0.33 0.46 0.63 -
DPS 0.00 0.00 0.00 0.10 0.10 0.18 0.19 -
NAPS 0.0952 0.0977 0.1019 0.1064 0.1062 0.1067 0.1063 -7.10%
Adjusted Per Share Value based on latest NOSH - 1,377,937
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.65 19.18 20.53 19.99 20.16 20.13 19.10 -1.58%
EPS -1.23 -0.64 0.25 0.34 0.61 0.85 1.11 -
DPS 0.00 0.00 0.00 0.18 0.18 0.33 0.33 -
NAPS 0.1917 0.1968 0.2054 0.1948 0.1944 0.1953 0.1864 1.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.04 0.045 0.05 0.075 0.08 0.08 0.10 -
P/RPS 0.43 0.47 0.49 0.69 0.73 0.73 0.92 -39.85%
P/EPS -6.53 -14.16 41.10 40.36 24.01 17.29 15.80 -
EY -15.31 -7.06 2.43 2.48 4.16 5.78 6.33 -
DY 0.00 0.00 0.00 1.28 1.20 2.28 1.91 -
P/NAPS 0.42 0.46 0.49 0.70 0.75 0.75 0.94 -41.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 29/05/19 26/02/19 16/11/18 17/08/18 30/05/18 01/03/18 -
Price 0.045 0.045 0.05 0.06 0.075 0.075 0.09 -
P/RPS 0.49 0.47 0.49 0.55 0.68 0.68 0.83 -29.69%
P/EPS -7.35 -14.16 41.10 32.28 22.51 16.21 14.22 -
EY -13.61 -7.06 2.43 3.10 4.44 6.17 7.03 -
DY 0.00 0.00 0.00 1.60 1.28 2.43 2.12 -
P/NAPS 0.47 0.46 0.49 0.56 0.71 0.70 0.85 -32.70%

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