[JAG] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 35.25%
YoY- 138.36%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 147,657 140,270 151,667 109,491 86,984 99,324 107,333 5.45%
PBT 1,967 -8,141 7,121 9,571 -25,287 4,409 6,098 -17.17%
Tax -358 -1,148 -2,452 -926 2,947 -246 -914 -14.45%
NP 1,609 -9,289 4,669 8,645 -22,340 4,163 5,184 -17.70%
-
NP to SH 1,749 -9,276 4,587 8,576 -22,359 4,163 5,184 -16.55%
-
Tax Rate 18.20% - 34.43% 9.68% - 5.58% 14.99% -
Total Cost 146,048 149,559 146,998 100,846 109,324 95,161 102,149 6.13%
-
Net Worth 154,238 144,202 146,230 131,796 145,247 121,521 100,892 7.32%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 1,318 1,193 - 2,143 1,622 -
Div Payout % - - 28.75% 13.92% - 51.50% 31.29% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 154,238 144,202 146,230 131,796 145,247 121,521 100,892 7.32%
NOSH 1,818,606 1,515,731 1,377,937 1,193,809 1,360,000 1,083,076 648,823 18.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.09% -6.62% 3.08% 7.90% -25.68% 4.19% 4.83% -
ROE 1.13% -6.43% 3.14% 6.51% -15.39% 3.43% 5.14% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.25 9.26 11.01 9.17 6.40 9.17 16.54 -10.93%
EPS 0.10 -0.61 0.33 0.72 -1.64 0.38 0.80 -29.26%
DPS 0.00 0.00 0.10 0.10 0.00 0.20 0.25 -
NAPS 0.0862 0.0952 0.1062 0.1104 0.1068 0.1122 0.1555 -9.35%
Adjusted Per Share Value based on latest NOSH - 1,193,809
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.63 18.65 20.16 14.56 11.56 13.21 14.27 5.45%
EPS 0.23 -1.23 0.61 1.14 -2.97 0.55 0.69 -16.71%
DPS 0.00 0.00 0.18 0.16 0.00 0.29 0.22 -
NAPS 0.2051 0.1917 0.1944 0.1752 0.1931 0.1616 0.1341 7.33%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.065 0.04 0.08 0.125 0.095 0.115 0.34 -
P/RPS 0.79 0.43 0.73 1.36 1.49 1.25 2.06 -14.75%
P/EPS 66.50 -6.53 24.01 17.40 -5.78 29.92 42.55 7.71%
EY 1.50 -15.31 4.16 5.75 -17.31 3.34 2.35 -7.20%
DY 0.00 0.00 1.20 0.80 0.00 1.72 0.74 -
P/NAPS 0.75 0.42 0.75 1.13 0.89 1.02 2.19 -16.34%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 23/08/19 17/08/18 16/08/17 18/08/16 19/08/15 13/08/14 -
Price 0.235 0.045 0.075 0.155 0.115 0.10 0.215 -
P/RPS 2.85 0.49 0.68 1.69 1.80 1.09 1.30 13.96%
P/EPS 240.42 -7.35 22.51 21.58 -6.99 26.02 26.91 44.00%
EY 0.42 -13.61 4.44 4.63 -14.30 3.84 3.72 -30.45%
DY 0.00 0.00 1.28 0.65 0.00 1.98 1.16 -
P/NAPS 2.73 0.47 0.71 1.40 1.08 0.89 1.38 12.03%

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