[JAG] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 151.69%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 182,152 217,540 254,224 149,584 102,216 142,952 111,800 8.47%
PBT 6,144 15,236 31,208 6,352 -23,512 1,948 9,808 -7.49%
Tax -2,000 -2,356 -10,000 -240 -1,320 0 0 -
NP 4,144 12,880 21,208 6,112 -24,832 1,948 9,808 -13.36%
-
NP to SH 4,144 12,880 21,676 6,152 -24,796 1,832 9,728 -13.25%
-
Tax Rate 32.55% 15.46% 32.04% 3.78% - 0.00% 0.00% -
Total Cost 178,008 204,660 233,016 143,472 127,048 141,004 101,992 9.72%
-
Net Worth 213,543 220,439 182,238 153,838 147,989 146,918 128,085 8.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 213,543 220,439 182,238 153,838 147,989 146,918 128,085 8.88%
NOSH 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 1,158,095 -9.54%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.28% 5.92% 8.34% 4.09% -24.29% 1.36% 8.77% -
ROE 1.94% 5.84% 11.89% 4.00% -16.76% 1.25% 7.59% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.00 34.71 47.36 8.26 6.75 10.38 9.65 20.11%
EPS 0.64 2.04 4.04 0.32 -1.64 0.12 0.84 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3517 0.3395 0.085 0.0977 0.1067 0.1106 20.57%
Adjusted Per Share Value based on latest NOSH - 1,818,606
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.22 28.92 33.80 19.89 13.59 19.01 14.86 8.47%
EPS 0.55 1.71 2.88 0.82 -3.30 0.24 1.29 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2839 0.2931 0.2423 0.2045 0.1968 0.1953 0.1703 8.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.415 0.325 0.375 0.03 0.045 0.08 0.11 -
P/RPS 1.43 0.94 0.79 0.36 0.67 0.77 1.14 3.84%
P/EPS 62.90 15.82 9.29 8.83 -2.75 60.13 13.10 29.87%
EY 1.59 6.32 10.77 11.33 -36.38 1.66 7.64 -23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.92 1.10 0.35 0.46 0.75 0.99 3.54%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 28/05/21 29/05/20 29/05/19 30/05/18 16/05/17 -
Price 0.335 0.385 0.39 0.065 0.045 0.075 0.15 -
P/RPS 1.16 1.11 0.82 0.79 0.67 0.72 1.55 -4.71%
P/EPS 50.77 18.74 9.66 19.12 -2.75 56.37 17.86 19.01%
EY 1.97 5.34 10.35 5.23 -36.38 1.77 5.60 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 1.15 0.76 0.46 0.70 1.36 -5.15%

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