[JAG] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -7.87%
YoY- 169.21%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 207,680 191,196 265,258 222,292 133,610 117,086 145,364 6.12%
PBT 12,154 6,964 17,342 29,312 7,270 -18,594 2,478 30.31%
Tax -2,540 -2,600 -3,778 -10,200 -120 -1,320 0 -
NP 9,614 4,364 13,564 19,112 7,150 -19,914 2,478 25.32%
-
NP to SH 9,614 4,364 13,564 19,970 7,418 -19,916 2,360 26.34%
-
Tax Rate 20.90% 37.33% 21.79% 34.80% 1.65% - 0.00% -
Total Cost 198,066 186,832 251,694 203,180 126,460 137,000 142,886 5.58%
-
Net Worth 214,435 214,297 220,939 186,800 154,238 144,202 146,230 6.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 214,435 214,297 220,939 186,800 154,238 144,202 146,230 6.58%
NOSH 752,138 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 -9.58%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.63% 2.28% 5.11% 8.60% 5.35% -17.01% 1.70% -
ROE 4.48% 2.04% 6.14% 10.69% 4.81% -13.81% 1.61% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.06 30.50 43.37 41.41 7.47 7.73 10.56 17.67%
EPS 1.56 0.70 2.18 3.72 0.42 -1.32 0.18 43.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2897 0.3419 0.3612 0.348 0.0862 0.0952 0.1062 18.18%
Adjusted Per Share Value based on latest NOSH - 544,109
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.61 25.42 35.27 29.55 17.76 15.57 19.33 6.11%
EPS 1.28 0.58 1.80 2.66 0.99 -2.65 0.31 26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.2849 0.2937 0.2484 0.2051 0.1917 0.1944 6.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.27 0.33 0.35 0.305 0.065 0.04 0.08 -
P/RPS 0.96 1.08 0.81 0.74 0.87 0.52 0.76 3.96%
P/EPS 20.79 47.40 15.78 8.20 15.68 -3.04 46.68 -12.60%
EY 4.81 2.11 6.34 12.20 6.38 -32.87 2.14 14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.97 0.88 0.75 0.42 0.75 3.64%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 26/08/22 24/08/21 24/08/20 23/08/19 17/08/18 -
Price 0.25 0.32 0.345 0.375 0.235 0.045 0.075 -
P/RPS 0.89 1.05 0.80 0.91 3.15 0.58 0.71 3.83%
P/EPS 19.25 45.96 15.56 10.08 56.68 -3.42 43.76 -12.78%
EY 5.20 2.18 6.43 9.92 1.76 -29.22 2.29 14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.96 1.08 2.73 0.47 0.71 3.24%

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