[JAG] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.29%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 197,449 254,128 224,181 159,059 139,394 154,411 143,625 5.44%
PBT 2,702 13,450 25,461 11,812 -10,966 2,396 10,891 -20.72%
Tax -1,406 -3,268 -6,803 -2,828 -958 -488 -2,494 -9.10%
NP 1,296 10,182 18,658 8,984 -11,924 1,908 8,397 -26.74%
-
NP to SH 1,296 10,182 19,211 9,167 -11,900 1,844 8,346 -26.67%
-
Tax Rate 52.04% 24.30% 26.72% 23.94% - 20.37% 22.90% -
Total Cost 196,153 243,946 205,523 150,075 151,318 152,503 135,228 6.39%
-
Net Worth 20,969,573 216,501 220,879 172,102 144,600 154,452 140,203 130.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 3,133 - - - 2,512 -
Div Payout % - - 16.31% - - - 30.11% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 20,969,573 216,501 220,879 172,102 144,600 154,452 140,203 130.30%
NOSH 634,109 634,109 634,109 544,109 1,818,606 1,515,731 1,377,930 -12.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.66% 4.01% 8.32% 5.65% -8.55% 1.24% 5.85% -
ROE 0.01% 4.70% 8.70% 5.33% -8.23% 1.19% 5.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.08 43.10 35.77 35.55 8.05 10.19 10.89 19.71%
EPS 0.21 1.73 3.07 2.05 -0.69 0.12 0.63 -16.72%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.19 -
NAPS 34.07 0.3672 0.3524 0.3847 0.0835 0.1019 0.1063 161.48%
Adjusted Per Share Value based on latest NOSH - 634,109
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.25 33.79 29.81 21.15 18.53 20.53 19.10 5.44%
EPS 0.17 1.35 2.55 1.22 -1.58 0.25 1.11 -26.84%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.33 -
NAPS 27.88 0.2878 0.2937 0.2288 0.1923 0.2054 0.1864 130.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.30 0.355 0.335 0.27 0.035 0.05 0.10 -
P/RPS 0.94 0.82 0.94 0.76 0.43 0.49 0.92 0.35%
P/EPS 142.47 20.56 10.93 13.18 -5.09 41.10 15.80 44.24%
EY 0.70 4.86 9.15 7.59 -19.63 2.43 6.33 -30.70%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.91 -
P/NAPS 0.01 0.97 0.95 0.70 0.42 0.49 0.94 -53.08%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 23/02/22 23/02/21 25/02/20 26/02/19 01/03/18 -
Price 0.305 0.375 0.36 0.345 0.045 0.05 0.09 -
P/RPS 0.95 0.87 1.01 0.97 0.56 0.49 0.83 2.27%
P/EPS 144.85 21.71 11.75 16.84 -6.55 41.10 14.22 47.20%
EY 0.69 4.61 8.51 5.94 -15.27 2.43 7.03 -32.07%
DY 0.00 0.00 1.39 0.00 0.00 0.00 2.12 -
P/NAPS 0.01 1.02 1.02 0.90 0.54 0.49 0.85 -52.29%

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