[JAG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -194.44%
YoY- -60.61%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,950 746 819 800 812 771 691 1283.63%
PBT 1,957 -352 -303 -328 -118 -260 -328 -
Tax -614 0 10 10 10 -8 -18 945.05%
NP 1,343 -352 -293 -318 -108 -268 -346 -
-
NP to SH 1,343 -352 -293 -318 -108 -250 -328 -
-
Tax Rate 31.37% - - - - - - -
Total Cost 34,607 1,098 1,112 1,118 920 1,039 1,037 929.94%
-
Net Worth 7,207,277 3,145 321,750 329,939 317,550 3,363 2,322 20869.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,207,277 3,145 321,750 329,939 317,550 3,363 2,322 20869.05%
NOSH 478,888 80,666 79,444 77,999 72,500 77,500 73,043 249.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.74% -47.18% -35.78% -39.75% -13.30% -34.76% -50.07% -
ROE 0.02% -11.19% -0.09% -0.10% -0.03% -7.43% -14.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.51 0.92 1.03 1.03 1.12 0.99 0.95 295.34%
EPS 0.28 -0.44 -0.37 -0.41 -0.15 -0.32 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.05 0.039 4.05 4.23 4.38 0.0434 0.0318 5905.28%
Adjusted Per Share Value based on latest NOSH - 77,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.77 0.10 0.11 0.11 0.11 0.10 0.09 1300.80%
EPS 0.18 -0.05 -0.04 -0.04 -0.01 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5725 0.0042 0.4273 0.4382 0.4218 0.0045 0.0031 20797.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.565 0.21 0.21 0.23 0.22 0.17 0.18 -
P/RPS 7.53 22.71 20.37 22.43 19.64 17.09 19.03 -46.01%
P/EPS 201.47 -48.12 -56.94 -56.42 -147.69 -52.70 -40.08 -
EY 0.50 -2.08 -1.76 -1.77 -0.68 -1.90 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 5.38 0.05 0.05 0.05 3.92 5.66 -96.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 -
Price 0.50 0.31 0.22 0.23 0.24 0.22 0.17 -
P/RPS 6.66 33.52 21.34 22.43 21.43 22.11 17.97 -48.31%
P/EPS 178.29 -71.04 -59.65 -56.42 -161.11 -68.20 -37.86 -
EY 0.56 -1.41 -1.68 -1.77 -0.62 -1.47 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 7.95 0.05 0.05 0.05 5.07 5.35 -96.81%

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