[JAG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.54%
YoY- -248.0%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 85,678 81,292 143,434 668 656 1,106 1,708 91.92%
PBT -3,196 3,410 7,762 -522 -150 128 486 -
Tax -36 -174 -600 0 36 0 0 -
NP -3,232 3,236 7,162 -522 -114 128 486 -
-
NP to SH -3,284 3,236 7,162 -522 -150 128 486 -
-
Tax Rate - 5.10% 7.73% - - 0.00% 0.00% -
Total Cost 88,910 78,056 136,272 1,190 770 978 1,222 104.18%
-
Net Worth 125,261 121,026 101,244 320,318 2,385 2,581 2,429 92.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 3,255 - - - - -
Div Payout % - - 45.45% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 125,261 121,026 101,244 320,318 2,385 2,581 2,429 92.81%
NOSH 1,172,857 1,078,666 651,090 79,090 74,999 71,111 65,675 61.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.77% 3.98% 4.99% -78.14% -17.38% 11.57% 28.45% -
ROE -2.62% 2.67% 7.07% -0.16% -6.29% 4.96% 20.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.31 7.54 22.03 0.84 0.87 1.56 2.60 18.78%
EPS -0.28 0.30 1.10 -0.66 -0.20 0.18 0.74 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1122 0.1555 4.05 0.0318 0.0363 0.037 19.30%
Adjusted Per Share Value based on latest NOSH - 79,444
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.39 10.81 19.07 0.09 0.09 0.15 0.23 91.51%
EPS -0.44 0.43 0.95 -0.07 -0.02 0.02 0.06 -
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1609 0.1346 0.4259 0.0032 0.0034 0.0032 93.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.115 0.34 0.21 0.18 0.21 0.15 -
P/RPS 1.30 1.53 1.54 0.00 20.58 13.50 5.77 -21.97%
P/EPS -33.93 38.33 30.91 0.00 -90.00 116.67 20.27 -
EY -2.95 2.61 3.24 0.00 -1.11 0.86 4.93 -
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 2.19 0.05 5.66 5.79 4.05 -22.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 25/08/10 -
Price 0.115 0.10 0.215 0.22 0.17 0.23 0.09 -
P/RPS 1.57 1.33 0.98 0.00 19.44 14.79 3.46 -12.32%
P/EPS -41.07 33.33 19.55 0.00 -85.00 127.78 12.16 -
EY -2.43 3.00 5.12 0.00 -1.18 0.78 8.22 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.89 1.38 0.06 5.35 6.34 2.43 -12.63%

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