[JAG] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 20.58%
YoY- 137.25%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 191,196 265,258 222,292 133,610 117,086 145,364 129,282 6.73%
PBT 6,964 17,342 29,312 7,270 -18,594 2,478 10,018 -5.87%
Tax -2,600 -3,778 -10,200 -120 -1,320 0 -84 77.14%
NP 4,364 13,564 19,112 7,150 -19,914 2,478 9,934 -12.80%
-
NP to SH 4,364 13,564 19,970 7,418 -19,916 2,360 9,878 -12.72%
-
Tax Rate 37.33% 21.79% 34.80% 1.65% - 0.00% 0.84% -
Total Cost 186,832 251,694 203,180 126,460 137,000 142,886 119,348 7.75%
-
Net Worth 214,297 220,939 186,800 154,238 144,202 146,230 129,825 8.70%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 2,351 -
Div Payout % - - - - - - 23.81% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 214,297 220,939 186,800 154,238 144,202 146,230 129,825 8.70%
NOSH 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 1,175,952 -9.77%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.28% 5.11% 8.60% 5.35% -17.01% 1.70% 7.68% -
ROE 2.04% 6.14% 10.69% 4.81% -13.81% 1.61% 7.61% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.50 43.37 41.41 7.47 7.73 10.56 10.99 18.53%
EPS 0.70 2.18 3.72 0.42 -1.32 0.18 0.84 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.3419 0.3612 0.348 0.0862 0.0952 0.1062 0.1104 20.72%
Adjusted Per Share Value based on latest NOSH - 1,818,606
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 25.39 35.23 29.52 17.75 15.55 19.31 17.17 6.73%
EPS 0.58 1.80 2.65 0.99 -2.65 0.31 1.31 -12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
NAPS 0.2846 0.2934 0.2481 0.2049 0.1915 0.1942 0.1724 8.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.33 0.35 0.305 0.065 0.04 0.08 0.125 -
P/RPS 1.08 0.81 0.74 0.87 0.52 0.76 1.14 -0.89%
P/EPS 47.40 15.78 8.20 15.68 -3.04 46.68 14.88 21.28%
EY 2.11 6.34 12.20 6.38 -32.87 2.14 6.72 -17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.97 0.97 0.88 0.75 0.42 0.75 1.13 -2.51%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 26/08/22 24/08/21 24/08/20 23/08/19 17/08/18 16/08/17 -
Price 0.32 0.345 0.375 0.235 0.045 0.075 0.155 -
P/RPS 1.05 0.80 0.91 3.15 0.58 0.71 1.41 -4.79%
P/EPS 45.96 15.56 10.08 56.68 -3.42 43.76 18.45 16.42%
EY 2.18 6.43 9.92 1.76 -29.22 2.29 5.42 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
P/NAPS 0.94 0.96 1.08 2.73 0.47 0.71 1.40 -6.42%

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