[JAG] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 136.41%
YoY- 252.34%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 210,984 182,152 217,540 254,224 149,584 102,216 142,952 6.69%
PBT 17,136 6,144 15,236 31,208 6,352 -23,512 1,948 43.62%
Tax -5,080 -2,000 -2,356 -10,000 -240 -1,320 0 -
NP 12,056 4,144 12,880 21,208 6,112 -24,832 1,948 35.46%
-
NP to SH 12,056 4,144 12,880 21,676 6,152 -24,796 1,832 36.85%
-
Tax Rate 29.65% 32.55% 15.46% 32.04% 3.78% - 0.00% -
Total Cost 198,928 178,008 204,660 233,016 143,472 127,048 141,004 5.89%
-
Net Worth 21,267,454 213,543 220,439 182,238 153,838 147,989 146,918 128.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 21,267,454 213,543 220,439 182,238 153,838 147,989 146,918 128.96%
NOSH 634,109 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 -12.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.71% 2.28% 5.92% 8.34% 4.09% -24.29% 1.36% -
ROE 0.06% 1.94% 5.84% 11.89% 4.00% -16.76% 1.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.32 29.00 34.71 47.36 8.26 6.75 10.38 22.03%
EPS 1.96 0.64 2.04 4.04 0.32 -1.64 0.12 59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.59 0.34 0.3517 0.3395 0.085 0.0977 0.1067 161.86%
Adjusted Per Share Value based on latest NOSH - 544,109
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.05 24.22 28.92 33.80 19.89 13.59 19.01 6.69%
EPS 1.60 0.55 1.71 2.88 0.82 -3.30 0.24 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.276 0.2839 0.2931 0.2423 0.2045 0.1968 0.1953 128.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.415 0.325 0.375 0.03 0.045 0.08 -
P/RPS 0.90 1.43 0.94 0.79 0.36 0.67 0.77 2.63%
P/EPS 15.81 62.90 15.82 9.29 8.83 -2.75 60.13 -19.94%
EY 6.33 1.59 6.32 10.77 11.33 -36.38 1.66 24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.22 0.92 1.10 0.35 0.46 0.75 -51.27%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 31/05/22 28/05/21 29/05/20 29/05/19 30/05/18 -
Price 0.375 0.335 0.385 0.39 0.065 0.045 0.075 -
P/RPS 1.09 1.16 1.11 0.82 0.79 0.67 0.72 7.14%
P/EPS 19.12 50.77 18.74 9.66 19.12 -2.75 56.37 -16.47%
EY 5.23 1.97 5.34 10.35 5.23 -36.38 1.77 19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.99 1.09 1.15 0.76 0.46 0.70 -50.70%

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