[JAG] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.65%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 185,219 151,236 144,227 151,413 100,738 85,064 114,958 8.26%
PBT 18,026 -3,500 -3,969 8,926 7,297 -24,126 4,971 23.92%
Tax -5,268 -688 -818 -2,494 -884 2,911 -10 183.91%
NP 12,758 -4,188 -4,787 6,432 6,413 -21,215 4,961 17.03%
-
NP to SH 13,048 -4,163 -4,813 6,372 6,341 -21,223 4,961 17.47%
-
Tax Rate 29.22% - - 27.94% 12.11% - 0.20% -
Total Cost 172,461 155,424 149,014 144,981 94,325 106,279 109,997 7.77%
-
Net Worth 182,238 153,838 147,989 146,918 128,085 120,019 116,445 7.74%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 2,512 - - 3,765 -
Div Payout % - - - 39.43% - - 75.91% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 182,238 153,838 147,989 146,918 128,085 120,019 116,445 7.74%
NOSH 544,109 1,818,606 1,515,731 1,377,937 1,158,095 1,125,882 1,050,000 -10.36%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.89% -2.77% -3.32% 4.25% 6.37% -24.94% 4.32% -
ROE 7.16% -2.71% -3.25% 4.34% 4.95% -17.68% 4.26% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.51 8.36 9.52 11.00 8.70 7.56 10.95 21.06%
EPS 2.43 -0.23 -0.32 0.46 0.55 -1.89 0.47 31.46%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.36 -
NAPS 0.3395 0.085 0.0977 0.1067 0.1106 0.1066 0.1109 20.47%
Adjusted Per Share Value based on latest NOSH - 1,377,937
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.63 20.11 19.18 20.13 13.39 11.31 15.28 8.27%
EPS 1.73 -0.55 -0.64 0.85 0.84 -2.82 0.66 17.40%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.50 -
NAPS 0.2423 0.2045 0.1968 0.1953 0.1703 0.1596 0.1548 7.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.375 0.03 0.045 0.08 0.11 0.105 0.15 -
P/RPS 1.09 0.36 0.47 0.73 1.26 1.39 1.37 -3.73%
P/EPS 15.43 -13.04 -14.16 17.29 20.09 -5.57 31.75 -11.32%
EY 6.48 -7.67 -7.06 5.78 4.98 -17.95 3.15 12.76%
DY 0.00 0.00 0.00 2.28 0.00 0.00 2.39 -
P/NAPS 1.10 0.35 0.46 0.75 0.99 0.98 1.35 -3.35%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/05/20 29/05/19 30/05/18 16/05/17 18/05/16 21/05/15 -
Price 0.39 0.065 0.045 0.075 0.15 0.09 0.145 -
P/RPS 1.13 0.78 0.47 0.68 1.72 1.19 1.32 -2.55%
P/EPS 16.04 -28.26 -14.16 16.21 27.40 -4.77 30.69 -10.24%
EY 6.23 -3.54 -7.06 6.17 3.65 -20.94 3.26 11.38%
DY 0.00 0.00 0.00 2.43 0.00 0.00 2.47 -
P/NAPS 1.15 0.76 0.46 0.70 1.36 0.84 1.31 -2.14%

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