[JAG] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23.78%
YoY- 47.92%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 88,514 138,261 746 771 720 1,089 1,291 102.24%
PBT -14,225 8,134 -352 -260 -480 -288 -536 72.66%
Tax -417 -1,114 0 -8 0 0 -1 173.20%
NP -14,642 7,020 -352 -268 -480 -288 -537 73.44%
-
NP to SH -14,642 7,020 -352 -250 -480 -288 -537 73.44%
-
Tax Rate - 13.70% - - - - - -
Total Cost 103,156 131,241 1,098 1,039 1,200 1,377 1,828 95.78%
-
Net Worth 113,513 91,323 3,145 3,363 2,534 2,215 2,523 88.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 3,765 - - - - - -
Div Payout % - 53.64% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 113,513 91,323 3,145 3,363 2,534 2,215 2,523 88.53%
NOSH 1,087,295 857,499 80,666 77,500 73,684 65,151 66,410 59.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.54% 5.08% -47.18% -34.76% -66.67% -26.45% -41.60% -
ROE -12.90% 7.69% -11.19% -7.43% -18.94% -13.00% -21.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.14 16.12 0.92 0.99 0.98 1.67 1.94 26.98%
EPS -1.35 0.82 -0.44 -0.32 -0.65 -0.44 -0.81 8.88%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.1065 0.039 0.0434 0.0344 0.034 0.038 18.33%
Adjusted Per Share Value based on latest NOSH - 77,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.76 18.36 0.10 0.10 0.10 0.14 0.17 102.54%
EPS -1.94 0.93 -0.05 -0.03 -0.06 -0.04 -0.07 73.91%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1213 0.0042 0.0045 0.0034 0.0029 0.0034 88.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.10 0.21 0.21 0.17 0.21 0.12 0.06 -
P/RPS 1.23 1.30 22.71 17.09 21.49 7.18 3.09 -14.22%
P/EPS -7.43 25.65 -48.12 -52.70 -32.24 -27.15 -7.42 0.02%
EY -13.47 3.90 -2.08 -1.90 -3.10 -3.68 -13.48 -0.01%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.97 5.38 3.92 6.10 3.53 1.58 -7.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 -
Price 0.095 0.22 0.31 0.22 0.24 0.13 0.07 -
P/RPS 1.17 1.36 33.52 22.11 24.56 7.78 3.60 -17.07%
P/EPS -7.05 26.87 -71.04 -68.20 -36.84 -29.41 -8.66 -3.36%
EY -14.18 3.72 -1.41 -1.47 -2.71 -3.40 -11.55 3.47%
DY 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.07 7.95 5.07 6.98 3.82 1.84 -11.06%

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