[JAG] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 481.53%
YoY- 1343.52%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 93,601 84,791 130,395 35,950 812 917 1,065 110.71%
PBT 2,963 -21,983 6,585 1,957 -118 -189 -376 -
Tax -902 2,878 -459 -614 10 0 0 -
NP 2,061 -19,105 6,126 1,343 -108 -189 -376 -
-
NP to SH 1,995 -19,099 6,126 1,343 -108 -189 -376 -
-
Tax Rate 30.44% - 6.97% 31.37% - - - -
Total Cost 91,540 103,896 124,269 34,607 920 1,106 1,441 99.62%
-
Net Worth 125,822 115,785 115,162 7,207,277 317,550 2,337 2,356 93.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,765 - - - - -
Div Payout % - - 61.47% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 125,822 115,785 115,162 7,207,277 317,550 2,337 2,356 93.94%
NOSH 1,143,845 1,142,999 1,037,500 478,888 72,500 70,625 67,333 60.26%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.20% -22.53% 4.70% 3.74% -13.30% -20.61% -35.31% -
ROE 1.59% -16.50% 5.32% 0.02% -0.03% -8.08% -15.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.18 7.42 12.57 7.51 1.12 1.30 1.58 31.49%
EPS 0.17 -1.67 0.59 0.28 -0.15 -0.27 -0.56 -
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1013 0.111 15.05 4.38 0.0331 0.035 21.00%
Adjusted Per Share Value based on latest NOSH - 478,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.43 11.26 17.32 4.77 0.11 0.12 0.14 111.07%
EPS 0.26 -2.54 0.81 0.18 -0.01 -0.03 -0.05 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1538 0.153 9.5725 0.4218 0.0031 0.0031 94.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.115 0.105 0.155 0.565 0.22 0.20 0.17 -
P/RPS 1.41 1.42 1.23 7.53 19.64 15.40 10.75 -28.69%
P/EPS 65.94 -6.28 26.25 201.47 -147.69 -74.74 -30.44 -
EY 1.52 -15.91 3.81 0.50 -0.68 -1.34 -3.28 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.40 0.04 0.05 6.04 4.86 -22.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 28/02/11 -
Price 0.14 0.095 0.175 0.50 0.24 0.25 0.14 -
P/RPS 1.71 1.28 1.39 6.66 21.43 19.25 8.85 -23.94%
P/EPS 80.27 -5.69 29.64 178.29 -161.11 -93.42 -25.07 -
EY 1.25 -17.59 3.37 0.56 -0.62 -1.07 -3.99 -
DY 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.94 1.58 0.03 0.05 7.55 4.00 -17.38%

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