[JAG] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 20.93%
YoY- 227.06%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 37,396 25,554 35,738 27,950 20,813 20,540 35,977 0.64%
PBT 1,588 -5,878 487 2,452 -1,882 261 1,875 -2.72%
Tax -60 -330 0 0 -18 -51 -500 -29.74%
NP 1,528 -6,208 487 2,452 -1,900 210 1,375 1.77%
-
NP to SH 1,538 -6,199 458 2,432 -1,914 210 1,375 1.88%
-
Tax Rate 3.78% - 0.00% 0.00% - 19.54% 26.67% -
Total Cost 35,868 31,762 35,251 25,498 22,713 20,330 34,602 0.60%
-
Net Worth 153,838 147,989 146,918 128,085 120,019 116,445 99,589 7.50%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 153,838 147,989 146,918 128,085 120,019 116,445 99,589 7.50%
NOSH 1,818,606 1,515,731 1,377,937 1,158,095 1,125,882 1,050,000 654,761 18.54%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.09% -24.29% 1.36% 8.77% -9.13% 1.02% 3.82% -
ROE 1.00% -4.19% 0.31% 1.90% -1.59% 0.18% 1.38% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.07 1.69 2.60 2.41 1.85 1.96 5.49 -14.99%
EPS 0.08 -0.41 0.03 0.21 -0.17 0.02 0.21 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0977 0.1067 0.1106 0.1066 0.1109 0.1521 -9.23%
Adjusted Per Share Value based on latest NOSH - 1,158,095
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.97 3.40 4.75 3.72 2.77 2.73 4.78 0.65%
EPS 0.20 -0.82 0.06 0.32 -0.25 0.03 0.18 1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2045 0.1968 0.1953 0.1703 0.1596 0.1548 0.1324 7.50%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.03 0.045 0.08 0.11 0.105 0.15 0.30 -
P/RPS 1.45 2.67 3.08 4.56 5.68 7.67 5.46 -19.81%
P/EPS 35.30 -11.00 240.51 52.38 -61.76 750.00 142.86 -20.76%
EY 2.83 -9.09 0.42 1.91 -1.62 0.13 0.70 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.75 0.99 0.98 1.35 1.97 -25.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 29/05/19 30/05/18 16/05/17 18/05/16 21/05/15 28/05/14 -
Price 0.065 0.045 0.075 0.15 0.09 0.145 0.315 -
P/RPS 3.15 2.67 2.89 6.22 4.87 7.41 5.73 -9.48%
P/EPS 76.49 -11.00 225.48 71.43 -52.94 725.00 150.00 -10.60%
EY 1.31 -9.09 0.44 1.40 -1.89 0.14 0.67 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.46 0.70 1.36 0.84 1.31 2.07 -15.36%

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