[JAG] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -92.73%
YoY- -302.22%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 245,304 203,760 147,657 140,270 151,667 109,491 86,984 18.85%
PBT 19,476 22,834 1,967 -8,141 7,121 9,571 -25,287 -
Tax -3,592 -7,868 -358 -1,148 -2,452 -926 2,947 -
NP 15,884 14,966 1,609 -9,289 4,669 8,645 -22,340 -
-
NP to SH 16,008 15,444 1,749 -9,276 4,587 8,576 -22,359 -
-
Tax Rate 18.44% 34.46% 18.20% - 34.43% 9.68% - -
Total Cost 229,420 188,794 146,048 149,559 146,998 100,846 109,324 13.14%
-
Net Worth 220,939 186,800 154,238 144,202 146,230 131,796 145,247 7.23%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 3,133 - - - 1,318 1,193 - -
Div Payout % 19.58% - - - 28.75% 13.92% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 220,939 186,800 154,238 144,202 146,230 131,796 145,247 7.23%
NOSH 634,109 544,109 1,818,606 1,515,731 1,377,937 1,193,809 1,360,000 -11.93%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.48% 7.34% 1.09% -6.62% 3.08% 7.90% -25.68% -
ROE 7.25% 8.27% 1.13% -6.43% 3.14% 6.51% -15.39% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.10 37.96 8.25 9.26 11.01 9.17 6.40 35.75%
EPS 2.62 2.88 0.10 -0.61 0.33 0.72 -1.64 -
DPS 0.51 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.3612 0.348 0.0862 0.0952 0.1062 0.1104 0.1068 22.50%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 32.58 27.06 19.61 18.63 20.14 14.54 11.55 18.85%
EPS 2.13 2.05 0.23 -1.23 0.61 1.14 -2.97 -
DPS 0.42 0.00 0.00 0.00 0.18 0.16 0.00 -
NAPS 0.2934 0.2481 0.2049 0.1915 0.1942 0.175 0.1929 7.23%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.35 0.305 0.065 0.04 0.08 0.125 0.095 -
P/RPS 0.87 0.80 0.79 0.43 0.73 1.36 1.49 -8.57%
P/EPS 13.37 10.60 66.50 -6.53 24.01 17.40 -5.78 -
EY 7.48 9.43 1.50 -15.31 4.16 5.75 -17.31 -
DY 1.46 0.00 0.00 0.00 1.20 0.80 0.00 -
P/NAPS 0.97 0.88 0.75 0.42 0.75 1.13 0.89 1.44%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 24/08/21 24/08/20 23/08/19 17/08/18 16/08/17 18/08/16 -
Price 0.345 0.375 0.235 0.045 0.075 0.155 0.115 -
P/RPS 0.86 0.99 2.85 0.49 0.68 1.69 1.80 -11.57%
P/EPS 13.18 13.03 240.42 -7.35 22.51 21.58 -6.99 -
EY 7.59 7.67 0.42 -13.61 4.44 4.63 -14.30 -
DY 1.49 0.00 0.00 0.00 1.28 0.65 0.00 -
P/NAPS 0.96 1.08 2.73 0.47 0.71 1.40 1.08 -1.94%

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