[JAG] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -30.56%
YoY- -70.14%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 35,950 812 917 1,065 1,303 1,112 1,618 67.59%
PBT 1,957 -118 -189 -376 -221 -903 -1,368 -
Tax -614 10 0 0 0 -5 222 -
NP 1,343 -108 -189 -376 -221 -908 -1,146 -
-
NP to SH 1,343 -108 -189 -376 -221 -908 -1,146 -
-
Tax Rate 31.37% - - - - - - -
Total Cost 34,607 920 1,106 1,441 1,524 2,020 2,764 52.32%
-
Net Worth 7,207,277 317,550 2,337 2,356 2,172 2,447 3,312 259.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 7,207,277 317,550 2,337 2,356 2,172 2,447 3,312 259.56%
NOSH 478,888 72,500 70,625 67,333 65,833 66,138 66,250 39.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.74% -13.30% -20.61% -35.31% -16.96% -81.65% -70.83% -
ROE 0.02% -0.03% -8.08% -15.95% -10.17% -37.10% -34.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.51 1.12 1.30 1.58 1.98 1.68 2.44 20.58%
EPS 0.28 -0.15 -0.27 -0.56 -0.34 -1.37 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.05 4.38 0.0331 0.035 0.033 0.037 0.05 158.65%
Adjusted Per Share Value based on latest NOSH - 67,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.77 0.11 0.12 0.14 0.17 0.15 0.21 68.20%
EPS 0.18 -0.01 -0.03 -0.05 -0.03 -0.12 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5725 0.4218 0.0031 0.0031 0.0029 0.0033 0.0044 259.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.565 0.22 0.20 0.17 0.08 0.06 0.18 -
P/RPS 7.53 19.64 15.40 10.75 4.04 3.57 7.37 0.35%
P/EPS 201.47 -147.69 -74.74 -30.44 -23.83 -4.37 -10.41 -
EY 0.50 -0.68 -1.34 -3.28 -4.20 -22.88 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 6.04 4.86 2.42 1.62 3.60 -52.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 -
Price 0.50 0.24 0.25 0.14 0.08 0.06 0.22 -
P/RPS 6.66 21.43 19.25 8.85 4.04 3.57 9.01 -4.90%
P/EPS 178.29 -161.11 -93.42 -25.07 -23.83 -4.37 -12.72 -
EY 0.56 -0.62 -1.07 -3.99 -4.20 -22.88 -7.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.05 7.55 4.00 2.42 1.62 4.40 -56.42%

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