[JAG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 149.21%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 20,540 35,977 171 183 305 497 824 70.87%
PBT 261 1,875 -117 93 102 219 470 -9.33%
Tax -51 -500 0 -18 0 0 0 -
NP 210 1,375 -117 75 102 219 470 -12.55%
-
NP to SH 210 1,375 -117 93 102 219 470 -12.55%
-
Tax Rate 19.54% 26.67% - 19.35% 0.00% 0.00% 0.00% -
Total Cost 20,330 34,602 288 108 203 278 354 96.36%
-
Net Worth 116,445 99,589 329,939 2,439 2,688 2,455 2,912 84.86%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 116,445 99,589 329,939 2,439 2,688 2,455 2,912 84.86%
NOSH 1,050,000 654,761 77,999 71,538 72,857 66,363 66,197 58.47%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.02% 3.82% -68.42% 40.98% 33.44% 44.06% 57.04% -
ROE 0.18% 1.38% -0.04% 3.81% 3.79% 8.92% 16.14% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.96 5.49 0.22 0.26 0.42 0.75 1.24 7.92%
EPS 0.02 0.21 -0.15 0.13 0.14 0.33 0.71 -44.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.1521 4.23 0.0341 0.0369 0.037 0.044 16.64%
Adjusted Per Share Value based on latest NOSH - 71,538
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.73 4.78 0.02 0.02 0.04 0.07 0.11 70.74%
EPS 0.03 0.18 -0.02 0.01 0.01 0.03 0.06 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1323 0.4382 0.0032 0.0036 0.0033 0.0039 84.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.15 0.30 0.23 0.23 0.15 0.09 0.05 -
P/RPS 7.67 5.46 0.00 89.91 35.83 12.02 4.02 11.36%
P/EPS 750.00 142.86 0.00 176.92 107.14 27.27 7.04 117.65%
EY 0.13 0.70 0.00 0.57 0.93 3.67 14.20 -54.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.97 0.06 6.74 4.07 2.43 1.14 2.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 28/05/14 21/05/13 29/05/12 24/05/11 26/04/10 29/04/09 -
Price 0.145 0.315 0.23 0.18 0.20 0.09 0.05 -
P/RPS 7.41 5.73 0.00 70.37 47.78 12.02 4.02 10.72%
P/EPS 725.00 150.00 0.00 138.46 142.86 27.27 7.04 116.42%
EY 0.14 0.67 0.00 0.72 0.70 3.67 14.20 -53.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.07 0.06 5.28 5.42 2.43 1.14 2.34%

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