[JAG] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.08%
YoY- 52.55%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,303 1,112 1,618 2,488 3,168 3,457 4,716 -19.28%
PBT -221 -903 -1,368 -1,308 -2,786 -1,806 208 -
Tax 0 -5 222 -25 -23 -2 6 -
NP -221 -908 -1,146 -1,333 -2,809 -1,808 214 -
-
NP to SH -221 -908 -1,146 -1,333 -2,809 -1,808 214 -
-
Tax Rate - - - - - - -2.88% -
Total Cost 1,524 2,020 2,764 3,821 5,977 5,265 4,502 -16.50%
-
Net Worth 2,172 2,447 3,312 4,489 5,379 5,395 6,186 -15.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,172 2,447 3,312 4,489 5,379 5,395 6,186 -15.99%
NOSH 65,833 66,138 66,250 66,025 61,130 59,949 51,555 4.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -16.96% -81.65% -70.83% -53.58% -88.67% -52.30% 4.54% -
ROE -10.17% -37.10% -34.60% -29.69% -52.22% -33.51% 3.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.98 1.68 2.44 3.77 5.18 5.77 9.15 -22.49%
EPS -0.34 -1.37 -1.73 -2.02 -4.60 -3.02 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.037 0.05 0.068 0.088 0.09 0.12 -19.34%
Adjusted Per Share Value based on latest NOSH - 66,025
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.17 0.15 0.21 0.33 0.42 0.46 0.63 -19.59%
EPS -0.03 -0.12 -0.15 -0.18 -0.37 -0.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0033 0.0044 0.006 0.0071 0.0072 0.0082 -15.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.08 0.06 0.18 0.18 0.12 0.31 0.71 -
P/RPS 4.04 3.57 7.37 4.78 2.32 5.38 7.76 -10.29%
P/EPS -23.83 -4.37 -10.41 -8.92 -2.61 -10.28 171.05 -
EY -4.20 -22.88 -9.61 -11.22 -38.29 -9.73 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.62 3.60 2.65 1.36 3.44 5.92 -13.83%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 27/02/08 27/02/07 20/03/06 23/02/05 - -
Price 0.08 0.06 0.22 0.36 0.17 0.21 0.00 -
P/RPS 4.04 3.57 9.01 9.55 3.28 3.64 0.00 -
P/EPS -23.83 -4.37 -12.72 -17.83 -3.70 -6.96 0.00 -
EY -4.20 -22.88 -7.86 -5.61 -27.03 -14.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.62 4.40 5.29 1.93 2.33 0.00 -

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