[JAG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.43%
YoY- -178.83%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 92,912 81,178 137,012 596 685 880 1,340 102.55%
PBT -420 -20,246 7,728 -509 -196 -101 37 -
Tax -28 -646 -666 0 13 0 0 -
NP -448 -20,893 7,061 -509 -182 -101 37 -
-
NP to SH -510 -20,893 7,061 -509 -182 -101 37 -
-
Tax Rate - - 8.62% - - - 0.00% -
Total Cost 93,360 102,071 129,950 1,105 867 981 1,302 103.69%
-
Net Worth 137,752 112,051 76,219 3,103 3,303 2,614 2,379 96.56%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 4,771 - - - - -
Div Payout % - - 67.57% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 137,752 112,051 76,219 3,103 3,303 2,614 2,379 96.56%
NOSH 1,276,665 1,073,287 715,675 79,583 76,110 75,999 69,999 62.17%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.48% -25.74% 5.15% -85.46% -26.65% -11.52% 2.79% -
ROE -0.37% -18.65% 9.26% -16.41% -5.53% -3.88% 1.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.28 7.56 19.14 0.75 0.90 1.16 1.91 24.95%
EPS -0.04 -1.95 0.99 -0.64 0.24 -0.13 0.05 -
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1044 0.1065 0.039 0.0434 0.0344 0.034 21.20%
Adjusted Per Share Value based on latest NOSH - 80,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.34 10.78 18.20 0.08 0.09 0.12 0.18 102.17%
EPS -0.07 -2.77 0.94 -0.07 -0.02 -0.01 0.00 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1488 0.1012 0.0041 0.0044 0.0035 0.0032 96.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.10 0.10 0.21 0.21 0.17 0.21 0.12 -
P/RPS 1.37 1.32 1.10 0.00 18.88 18.14 6.27 -22.37%
P/EPS -250.00 -5.14 21.28 0.00 -70.83 -157.50 225.00 -
EY -0.40 -19.47 4.70 0.00 -1.41 -0.63 0.44 -
DY 0.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.97 0.00 3.92 6.10 3.53 -19.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 -
Price 0.11 0.095 0.22 0.31 0.22 0.24 0.13 -
P/RPS 1.51 1.26 1.15 0.00 24.43 20.73 6.79 -22.14%
P/EPS -275.00 -4.88 22.30 0.00 -91.67 -180.00 243.75 -
EY -0.36 -20.49 4.48 0.00 -1.09 -0.56 0.41 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 2.07 0.00 5.07 6.98 3.82 -19.73%

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