[JAG] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -361.01%
YoY- -175.53%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 139,394 148,187 140,270 144,227 154,411 150,348 151,667 -5.45%
PBT -10,966 -12,246 -8,141 -3,969 2,396 5,102 7,121 -
Tax -958 -1,815 -1,148 -818 -488 -2,452 -2,452 -46.46%
NP -11,924 -14,061 -9,289 -4,787 1,908 2,650 4,669 -
-
NP to SH -11,900 -14,016 -9,276 -4,813 1,844 2,559 4,587 -
-
Tax Rate - - - - 20.37% 48.06% 34.43% -
Total Cost 151,318 162,248 149,559 149,014 152,503 147,698 146,998 1.94%
-
Net Worth 144,600 139,809 144,202 147,989 154,452 146,506 146,230 -0.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 1,318 1,318 -
Div Payout % - - - - - 51.54% 28.75% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 144,600 139,809 144,202 147,989 154,452 146,506 146,230 -0.74%
NOSH 1,818,606 1,515,731 1,515,731 1,515,731 1,515,731 1,377,937 1,377,937 20.25%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.55% -9.49% -6.62% -3.32% 1.24% 1.76% 3.08% -
ROE -8.23% -10.03% -6.43% -3.25% 1.19% 1.75% 3.14% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.05 9.78 9.26 9.52 10.19 10.92 11.01 -18.79%
EPS -0.69 -0.93 -0.61 -0.32 0.12 0.19 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
NAPS 0.0835 0.0923 0.0952 0.0977 0.1019 0.1064 0.1062 -14.77%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.51 19.68 18.63 19.16 20.51 19.97 20.14 -5.45%
EPS -1.58 -1.86 -1.23 -0.64 0.24 0.34 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.18 -
NAPS 0.1921 0.1857 0.1915 0.1966 0.2051 0.1946 0.1942 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.035 0.035 0.04 0.045 0.05 0.075 0.08 -
P/RPS 0.43 0.36 0.43 0.47 0.49 0.69 0.73 -29.66%
P/EPS -5.09 -3.78 -6.53 -14.16 41.10 40.36 24.01 -
EY -19.63 -26.44 -15.31 -7.06 2.43 2.48 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 1.28 1.20 -
P/NAPS 0.42 0.38 0.42 0.46 0.49 0.70 0.75 -31.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 15/11/19 23/08/19 29/05/19 26/02/19 16/11/18 17/08/18 -
Price 0.045 0.035 0.045 0.045 0.05 0.06 0.075 -
P/RPS 0.56 0.36 0.49 0.47 0.49 0.55 0.68 -12.10%
P/EPS -6.55 -3.78 -7.35 -14.16 41.10 32.28 22.51 -
EY -15.27 -26.44 -13.61 -7.06 2.43 3.10 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.60 1.28 -
P/NAPS 0.54 0.38 0.47 0.46 0.49 0.56 0.71 -16.63%

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