[JAG] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.36%
YoY- 783.02%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 205,691 217,097 245,304 203,760 147,657 140,270 151,667 5.20%
PBT 5,296 8,260 19,476 22,834 1,967 -8,141 7,121 -4.81%
Tax -1,376 -2,679 -3,592 -7,868 -358 -1,148 -2,452 -9.17%
NP 3,920 5,581 15,884 14,966 1,609 -9,289 4,669 -2.86%
-
NP to SH 3,920 5,581 16,008 15,444 1,749 -9,276 4,587 -2.58%
-
Tax Rate 25.98% 32.43% 18.44% 34.46% 18.20% - 34.43% -
Total Cost 201,771 211,516 229,420 188,794 146,048 149,559 146,998 5.41%
-
Net Worth 214,435 214,297 220,939 186,800 154,238 144,202 146,230 6.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 3,133 - - - 1,318 -
Div Payout % - - 19.58% - - - 28.75% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 214,435 214,297 220,939 186,800 154,238 144,202 146,230 6.58%
NOSH 752,138 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 -9.58%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.91% 2.57% 6.48% 7.34% 1.09% -6.62% 3.08% -
ROE 1.83% 2.60% 7.25% 8.27% 1.13% -6.43% 3.14% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.79 34.64 40.10 37.96 8.25 9.26 11.01 16.66%
EPS 0.53 0.89 2.62 2.88 0.10 -0.61 0.33 8.20%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.10 -
NAPS 0.2897 0.3419 0.3612 0.348 0.0862 0.0952 0.1062 18.18%
Adjusted Per Share Value based on latest NOSH - 544,109
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.35 28.86 32.61 27.09 19.63 18.65 20.16 5.21%
EPS 0.52 0.74 2.13 2.05 0.23 -1.23 0.61 -2.62%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.18 -
NAPS 0.2851 0.2849 0.2937 0.2484 0.2051 0.1917 0.1944 6.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.27 0.33 0.35 0.305 0.065 0.04 0.08 -
P/RPS 0.97 0.95 0.87 0.80 0.79 0.43 0.73 4.84%
P/EPS 50.98 37.06 13.37 10.60 66.50 -6.53 24.01 13.35%
EY 1.96 2.70 7.48 9.43 1.50 -15.31 4.16 -11.77%
DY 0.00 0.00 1.46 0.00 0.00 0.00 1.20 -
P/NAPS 0.93 0.97 0.97 0.88 0.75 0.42 0.75 3.64%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 26/08/22 24/08/21 24/08/20 23/08/19 17/08/18 -
Price 0.25 0.32 0.345 0.375 0.235 0.045 0.075 -
P/RPS 0.90 0.92 0.86 0.99 2.85 0.49 0.68 4.77%
P/EPS 47.21 35.94 13.18 13.03 240.42 -7.35 22.51 13.12%
EY 2.12 2.78 7.59 7.67 0.42 -13.61 4.44 -11.58%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.28 -
P/NAPS 0.86 0.94 0.96 1.08 2.73 0.47 0.71 3.24%

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