[JAG] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 40.88%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,791 130,389 135,716 812 917 994 1,303 100.49%
PBT -21,985 6,756 9,081 -118 -189 -375 -221 115.18%
Tax 2,879 -432 -1,206 10 0 -1 0 -
NP -19,106 6,324 7,875 -108 -189 -376 -221 110.20%
-
NP to SH -19,100 6,324 7,875 -108 -189 -376 -221 110.19%
-
Tax Rate - 6.39% 13.28% - - - - -
Total Cost 103,897 124,065 127,841 920 1,106 1,370 1,524 102.05%
-
Net Worth 110,561 87,514 7,139,683 337,885 2,406 2,383 2,209 91.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,977 - - - - - -
Div Payout % - 62.90% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 110,561 87,514 7,139,683 337,885 2,406 2,383 2,209 91.91%
NOSH 1,091,428 795,584 474,397 77,142 72,692 67,142 66,969 59.19%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -22.53% 4.85% 5.80% -13.30% -20.61% -37.83% -16.96% -
ROE -17.28% 7.23% 0.11% -0.03% -7.85% -15.77% -10.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.77 16.39 28.61 1.05 1.26 1.48 1.95 25.89%
EPS -1.75 0.66 1.66 -0.14 -0.26 -0.56 -0.33 32.03%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1013 0.11 15.05 4.38 0.0331 0.0355 0.033 20.54%
Adjusted Per Share Value based on latest NOSH - 72,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.27 17.34 18.04 0.11 0.12 0.13 0.17 101.11%
EPS -2.54 0.84 1.05 -0.01 -0.03 -0.05 -0.03 109.47%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.1164 9.4925 0.4492 0.0032 0.0032 0.0029 92.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.155 0.565 0.22 0.20 0.17 0.08 -
P/RPS 1.35 0.95 1.97 0.14 15.85 11.48 4.11 -16.92%
P/EPS -6.00 19.50 34.04 2.00 -76.92 -30.36 -24.24 -20.75%
EY -16.67 5.13 2.94 50.07 -1.30 -3.29 -4.13 26.16%
DY 0.00 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.41 0.04 0.00 6.04 4.79 2.42 -13.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 28/02/11 24/02/10 -
Price 0.095 0.175 0.50 0.24 0.25 0.14 0.08 -
P/RPS 1.22 1.07 1.75 0.15 19.82 9.46 4.11 -18.31%
P/EPS -5.43 22.02 30.12 2.18 -96.15 -25.00 -24.24 -22.05%
EY -18.42 4.54 3.32 45.89 -1.04 -4.00 -4.13 28.28%
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.59 0.03 0.00 7.55 3.94 2.42 -14.57%

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