[JAG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 58.85%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 812 917 1,065 1,303 1,112 1,618 2,488 -17.01%
PBT -118 -189 -376 -221 -903 -1,368 -1,308 -33.00%
Tax 10 0 0 0 -5 222 -25 -
NP -108 -189 -376 -221 -908 -1,146 -1,333 -34.19%
-
NP to SH -108 -189 -376 -221 -908 -1,146 -1,333 -34.19%
-
Tax Rate - - - - - - - -
Total Cost 920 1,106 1,441 1,524 2,020 2,764 3,821 -21.10%
-
Net Worth 317,550 2,337 2,356 2,172 2,447 3,312 4,489 103.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 317,550 2,337 2,356 2,172 2,447 3,312 4,489 103.23%
NOSH 72,500 70,625 67,333 65,833 66,138 66,250 66,025 1.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -13.30% -20.61% -35.31% -16.96% -81.65% -70.83% -53.58% -
ROE -0.03% -8.08% -15.95% -10.17% -37.10% -34.60% -29.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.12 1.30 1.58 1.98 1.68 2.44 3.77 -18.29%
EPS -0.15 -0.27 -0.56 -0.34 -1.37 -1.73 -2.02 -35.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 0.0331 0.035 0.033 0.037 0.05 0.068 100.08%
Adjusted Per Share Value based on latest NOSH - 65,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.11 0.12 0.14 0.17 0.15 0.22 0.33 -16.71%
EPS -0.01 -0.03 -0.05 -0.03 -0.12 -0.15 -0.18 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.0031 0.0031 0.0029 0.0033 0.0044 0.006 103.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.20 0.17 0.08 0.06 0.18 0.18 -
P/RPS 19.64 15.40 10.75 4.04 3.57 7.37 4.78 26.52%
P/EPS -147.69 -74.74 -30.44 -23.83 -4.37 -10.41 -8.92 59.58%
EY -0.68 -1.34 -3.28 -4.20 -22.88 -9.61 -11.22 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 6.04 4.86 2.42 1.62 3.60 2.65 -48.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.24 0.25 0.14 0.08 0.06 0.22 0.36 -
P/RPS 21.43 19.25 8.85 4.04 3.57 9.01 9.55 14.40%
P/EPS -161.11 -93.42 -25.07 -23.83 -4.37 -12.72 -17.83 44.27%
EY -0.62 -1.07 -3.99 -4.20 -22.88 -7.86 -5.61 -30.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 7.55 4.00 2.42 1.62 4.40 5.29 -53.98%

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