[JAG] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -44.21%
YoY- -73.33%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 202,351 150,681 148,187 150,348 124,433 93,591 88,514 14.76%
PBT 24,206 9,788 -12,246 5,102 10,573 -7,114 -14,225 -
Tax -7,218 -1,253 -1,815 -2,452 -911 3,342 -417 60.76%
NP 16,988 8,535 -14,061 2,650 9,662 -3,772 -14,642 -
-
NP to SH 17,578 8,695 -14,016 2,559 9,594 -3,812 -14,642 -
-
Tax Rate 29.82% 12.80% - 48.06% 8.62% - - -
Total Cost 185,363 142,146 162,248 147,698 114,771 97,363 103,156 10.25%
-
Net Worth 216,804 156,668 139,809 146,506 144,083 123,496 113,513 11.37%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 1,318 1,193 - - -
Div Payout % - - - 51.54% 12.44% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 216,804 156,668 139,809 146,506 144,083 123,496 113,513 11.37%
NOSH 634,109 454,651 1,515,731 1,377,937 1,264,999 1,144,545 1,087,295 -8.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.40% 5.66% -9.49% 1.76% 7.76% -4.03% -16.54% -
ROE 8.11% 5.55% -10.03% 1.75% 6.66% -3.09% -12.90% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.28 33.68 9.78 10.92 9.84 8.18 8.14 25.78%
EPS 2.80 1.94 -0.93 0.19 0.76 -0.33 -1.35 -
DPS 0.00 0.00 0.00 0.10 0.09 0.00 0.00 -
NAPS 0.3459 0.3502 0.0923 0.1064 0.1139 0.1079 0.1044 22.07%
Adjusted Per Share Value based on latest NOSH - 1,377,937
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.90 20.03 19.70 19.99 16.54 12.44 11.77 14.75%
EPS 2.34 1.16 -1.86 0.34 1.28 -0.51 -1.95 -
DPS 0.00 0.00 0.00 0.18 0.16 0.00 0.00 -
NAPS 0.2883 0.2083 0.1859 0.1948 0.1916 0.1642 0.1509 11.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.34 0.17 0.035 0.075 0.13 0.10 0.10 -
P/RPS 1.05 0.50 0.36 0.69 1.32 1.22 1.23 -2.60%
P/EPS 12.12 8.75 -3.78 40.36 17.14 -30.02 -7.43 -
EY 8.25 11.43 -26.44 2.48 5.83 -3.33 -13.47 -
DY 0.00 0.00 0.00 1.28 0.73 0.00 0.00 -
P/NAPS 0.98 0.49 0.38 0.70 1.14 0.93 0.96 0.34%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 -
Price 0.375 0.21 0.035 0.06 0.12 0.11 0.095 -
P/RPS 1.16 0.62 0.36 0.55 1.22 1.35 1.17 -0.14%
P/EPS 13.37 10.80 -3.78 32.28 15.82 -33.03 -7.05 -
EY 7.48 9.26 -26.44 3.10 6.32 -3.03 -14.18 -
DY 0.00 0.00 0.00 1.60 0.79 0.00 0.00 -
P/NAPS 1.08 0.60 0.38 0.56 1.05 1.02 0.91 2.89%

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