[JAG] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -9.17%
YoY- 80.86%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 47,913 44,889 36,972 38,291 26,845 20,238 31,042 7.49%
PBT 3,982 -3,839 266 2,285 1,283 -16,890 1,915 12.96%
Tax -1,550 -655 12 12 -3 -398 -200 40.63%
NP 2,432 -4,494 278 2,297 1,280 -17,288 1,715 5.98%
-
NP to SH 2,455 -4,491 249 2,277 1,259 -17,288 1,715 6.15%
-
Tax Rate 38.93% - -4.51% -0.53% 0.23% - 10.44% -
Total Cost 45,481 49,383 36,694 35,994 25,565 37,526 29,327 7.57%
-
Net Worth 156,668 139,809 146,506 144,083 123,496 113,513 91,323 9.40%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 2,143 -
Div Payout % - - - - - - 125.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 156,668 139,809 146,506 144,083 123,496 113,513 91,323 9.40%
NOSH 454,651 1,515,731 1,377,937 1,264,999 1,144,545 1,087,295 857,499 -10.02%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.08% -10.01% 0.75% 6.00% 4.77% -85.42% 5.52% -
ROE 1.57% -3.21% 0.17% 1.58% 1.02% -15.23% 1.88% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.71 2.96 2.69 3.03 2.35 1.86 3.62 19.79%
EPS 0.55 -0.30 0.02 0.18 0.11 -1.59 0.20 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3502 0.0923 0.1064 0.1139 0.1079 0.1044 0.1065 21.92%
Adjusted Per Share Value based on latest NOSH - 1,264,999
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.36 5.96 4.91 5.09 3.57 2.69 4.12 7.49%
EPS 0.33 -0.60 0.03 0.30 0.17 -2.30 0.23 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.2081 0.1857 0.1946 0.1914 0.164 0.1508 0.1213 9.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.17 0.035 0.075 0.13 0.10 0.10 0.21 -
P/RPS 1.59 1.18 2.79 4.29 4.26 5.37 5.80 -19.38%
P/EPS 30.98 -11.80 414.74 72.22 90.91 -6.29 105.00 -18.39%
EY 3.23 -8.47 0.24 1.38 1.10 -15.90 0.95 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.49 0.38 0.70 1.14 0.93 0.96 1.97 -20.68%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 20/11/14 -
Price 0.21 0.035 0.06 0.12 0.11 0.095 0.22 -
P/RPS 1.96 1.18 2.23 3.96 4.69 5.10 6.08 -17.18%
P/EPS 38.27 -11.80 331.79 66.67 100.00 -5.97 110.00 -16.12%
EY 2.61 -8.47 0.30 1.50 1.00 -16.74 0.91 19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.60 0.38 0.56 1.05 1.02 0.91 2.07 -18.63%

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