[JAG] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
01-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -50.37%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 44,341 35,963 44,756 40,693 23,917 23,907 27,630 8.19%
PBT 4,195 2,171 891 3,597 3,279 -6,798 960 27.83%
Tax -1,218 357 -500 -2,464 -881 3,363 68 -
NP 2,977 2,528 391 1,133 2,398 -3,435 1,028 19.36%
-
NP to SH 3,003 2,531 415 1,130 2,378 -3,429 1,028 19.54%
-
Tax Rate 29.03% -16.44% 56.12% 68.50% 26.87% - -7.08% -
Total Cost 41,364 33,435 44,365 39,560 21,519 27,342 26,602 7.62%
-
Net Worth 172,102 144,600 154,452 140,203 125,822 115,785 114,125 7.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 1,318 - - - -
Div Payout % - - - 116.72% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 172,102 144,600 154,452 140,203 125,822 115,785 114,125 7.07%
NOSH 544,109 1,818,606 1,515,731 1,377,930 1,143,845 1,142,999 1,037,500 -10.18%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.71% 7.03% 0.87% 2.78% 10.03% -14.37% 3.72% -
ROE 1.74% 1.75% 0.27% 0.81% 1.89% -2.96% 0.90% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.91 2.08 2.95 3.09 2.09 2.09 2.66 24.48%
EPS 0.67 0.15 0.03 0.09 0.21 -0.30 0.09 39.69%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.3847 0.0835 0.1019 0.1063 0.11 0.1013 0.11 23.17%
Adjusted Per Share Value based on latest NOSH - 1,377,930
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.90 4.78 5.95 5.41 3.18 3.18 3.67 8.22%
EPS 0.40 0.34 0.06 0.15 0.32 -0.46 0.14 19.10%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.2288 0.1923 0.2054 0.1864 0.1673 0.1539 0.1517 7.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.27 0.035 0.05 0.10 0.115 0.105 0.155 -
P/RPS 2.72 1.69 1.69 3.24 5.50 5.02 5.82 -11.89%
P/EPS 40.22 23.95 182.62 116.72 55.32 -35.00 156.43 -20.24%
EY 2.49 4.18 0.55 0.86 1.81 -2.86 0.64 25.38%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.42 0.49 0.94 1.05 1.04 1.41 -11.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 25/02/20 26/02/19 01/03/18 23/02/17 29/02/16 10/02/15 -
Price 0.345 0.045 0.05 0.09 0.14 0.095 0.175 -
P/RPS 3.48 2.17 1.69 2.92 6.70 4.54 6.57 -10.04%
P/EPS 51.40 30.79 182.62 105.05 67.34 -31.67 176.62 -18.57%
EY 1.95 3.25 0.55 0.95 1.48 -3.16 0.57 22.72%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.90 0.54 0.49 0.85 1.27 0.94 1.59 -9.04%

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