[JAG] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.48%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,625 1,386 1,957 2,409 3,482 3,593 4,768 -16.40%
PBT 126 -362 -1,097 -1,026 -1,298 -756 587 -22.60%
Tax 0 -1 -4 -32 -14 -18 -23 -
NP 126 -364 -1,101 -1,058 -1,313 -774 564 -22.08%
-
NP to SH 126 -316 -1,101 -1,058 -1,313 -774 564 -22.08%
-
Tax Rate 0.00% - - - - - 3.92% -
Total Cost 1,498 1,750 3,058 3,467 4,795 4,367 4,204 -15.78%
-
Net Worth 2,578 2,716 3,634 5,028 4,679 6,588 6,665 -14.62%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,578 2,716 3,634 5,028 4,679 6,588 6,665 -14.62%
NOSH 67,856 57,804 66,079 66,166 59,999 59,896 51,272 4.77%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.79% -26.25% -56.27% -43.94% -37.71% -21.56% 11.83% -
ROE 4.91% -11.63% -30.30% -21.05% -28.06% -11.76% 8.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.40 2.40 2.96 3.64 5.80 6.00 9.30 -20.19%
EPS 0.19 -0.55 -1.67 -1.60 -2.19 -1.29 1.10 -25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.047 0.055 0.076 0.078 0.11 0.13 -18.51%
Adjusted Per Share Value based on latest NOSH - 66,857
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.22 0.18 0.26 0.32 0.46 0.48 0.63 -16.07%
EPS 0.02 -0.04 -0.15 -0.14 -0.17 -0.10 0.07 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0036 0.0048 0.0067 0.0062 0.0088 0.0089 -14.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.06 0.09 0.22 0.10 0.15 0.37 0.53 -
P/RPS 2.50 3.75 7.43 2.75 2.58 6.17 5.70 -12.82%
P/EPS 32.14 -16.46 -13.20 -6.25 -6.85 -28.61 48.18 -6.51%
EY 3.11 -6.07 -7.58 -16.00 -14.59 -3.50 2.08 6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.91 4.00 1.32 1.92 3.36 4.08 -14.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 28/11/07 28/11/06 22/11/05 26/11/04 03/11/03 -
Price 0.07 0.08 0.14 0.16 0.14 0.37 0.63 -
P/RPS 2.92 3.33 4.73 4.39 2.41 6.17 6.77 -13.06%
P/EPS 37.50 -14.63 -8.40 -10.00 -6.40 -28.61 57.27 -6.80%
EY 2.67 -6.83 -11.90 -10.00 -15.63 -3.50 1.75 7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.70 2.55 2.11 1.79 3.36 4.85 -14.90%

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