[JAG] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.05%
YoY- -81.17%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 254,224 149,584 102,216 142,952 111,800 83,252 82,160 20.69%
PBT 31,208 6,352 -23,512 1,948 9,808 -7,528 1,044 76.07%
Tax -10,000 -240 -1,320 0 0 -72 -204 91.19%
NP 21,208 6,112 -24,832 1,948 9,808 -7,600 840 71.19%
-
NP to SH 21,676 6,152 -24,796 1,832 9,728 -7,656 840 71.81%
-
Tax Rate 32.04% 3.78% - 0.00% 0.00% - 19.54% -
Total Cost 233,016 143,472 127,048 141,004 101,992 90,852 81,320 19.15%
-
Net Worth 182,238 153,838 147,989 146,918 128,085 120,019 116,445 7.74%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 182,238 153,838 147,989 146,918 128,085 120,019 116,445 7.74%
NOSH 544,109 1,818,606 1,515,731 1,377,937 1,158,095 1,125,882 1,050,000 -10.36%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.34% 4.09% -24.29% 1.36% 8.77% -9.13% 1.02% -
ROE 11.89% 4.00% -16.76% 1.25% 7.59% -6.38% 0.72% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 47.36 8.26 6.75 10.38 9.65 7.39 7.82 34.97%
EPS 4.04 0.32 -1.64 0.12 0.84 -0.68 0.08 92.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3395 0.085 0.0977 0.1067 0.1106 0.1066 0.1109 20.47%
Adjusted Per Share Value based on latest NOSH - 1,377,937
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 33.77 19.87 13.58 18.99 14.85 11.06 10.91 20.70%
EPS 2.88 0.82 -3.29 0.24 1.29 -1.02 0.11 72.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.242 0.2043 0.1966 0.1951 0.1701 0.1594 0.1547 7.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.375 0.03 0.045 0.08 0.11 0.105 0.15 -
P/RPS 0.79 0.36 0.67 0.77 1.14 1.42 1.92 -13.74%
P/EPS 9.29 8.83 -2.75 60.13 13.10 -15.44 187.50 -39.36%
EY 10.77 11.33 -36.38 1.66 7.64 -6.48 0.53 65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.35 0.46 0.75 0.99 0.98 1.35 -3.35%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 29/05/19 30/05/18 16/05/17 18/05/16 21/05/15 -
Price 0.39 0.065 0.045 0.075 0.15 0.09 0.145 -
P/RPS 0.82 0.79 0.67 0.72 1.55 1.22 1.85 -12.67%
P/EPS 9.66 19.12 -2.75 56.37 17.86 -13.24 181.25 -38.62%
EY 10.35 5.23 -36.38 1.77 5.60 -7.56 0.55 63.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.76 0.46 0.70 1.36 0.84 1.31 -2.14%

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