[JAG] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 60,087 61,412 78,244 54,385 66,171 46,504 47,950 16.18% QoQ % -2.16% -21.51% 43.87% -17.81% 42.29% -3.02% - Horiz. % 125.31% 128.08% 163.18% 113.42% 138.00% 96.98% 100.00%
PBT 1,989 2,789 4,863 3,809 5,450 5,354 6,855 -56.07% QoQ % -28.68% -42.65% 27.67% -30.11% 1.79% -21.90% - Horiz. % 29.02% 40.69% 70.94% 55.57% 79.50% 78.10% 100.00%
Tax -974 -405 -1,300 -589 -803 -900 -2,600 -47.94% QoQ % -140.49% 68.85% -120.71% 26.65% 10.78% 65.38% - Horiz. % 37.46% 15.58% 50.00% 22.65% 30.88% 34.62% 100.00%
NP 1,015 2,384 3,563 3,220 4,647 4,454 4,255 -61.44% QoQ % -57.42% -33.09% 10.65% -30.71% 4.33% 4.68% - Horiz. % 23.85% 56.03% 83.74% 75.68% 109.21% 104.68% 100.00%
NP to SH 1,015 2,384 3,563 3,220 4,636 4,589 4,567 -63.21% QoQ % -57.42% -33.09% 10.65% -30.54% 1.02% 0.48% - Horiz. % 22.22% 52.20% 78.02% 70.51% 101.51% 100.48% 100.00%
Tax Rate 48.97 % 14.52 % 26.73 % 15.46 % 14.73 % 16.81 % 37.93 % 18.51% QoQ % 237.26% -45.68% 72.90% 4.96% -12.37% -55.68% - Horiz. % 129.11% 38.28% 70.47% 40.76% 38.83% 44.32% 100.00%
Total Cost 59,072 59,028 74,681 51,165 61,524 42,050 43,695 22.20% QoQ % 0.07% -20.96% 45.96% -16.84% 46.31% -3.76% - Horiz. % 135.19% 135.09% 170.91% 117.10% 140.80% 96.24% 100.00%
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.31% QoQ % -0.18% -1.83% 0.23% -0.20% 1.88% 16.06% - Horiz. % 115.90% 116.11% 118.28% 118.01% 118.24% 116.06% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 3,133 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 67.60 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.31% QoQ % -0.18% -1.83% 0.23% -0.20% 1.88% 16.06% - Horiz. % 115.90% 116.11% 118.28% 118.01% 118.24% 116.06% 100.00%
NOSH 589,600 593,764 611,681 626,784 626,785 626,785 536,784 6.44% QoQ % -0.70% -2.93% -2.41% -0.00% 0.00% 16.77% - Horiz. % 109.84% 110.62% 113.95% 116.77% 116.77% 116.77% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.69 % 3.88 % 4.55 % 5.92 % 7.02 % 9.58 % 8.87 % -66.79% QoQ % -56.44% -14.73% -23.14% -15.67% -26.72% 8.00% - Horiz. % 19.05% 43.74% 51.30% 66.74% 79.14% 108.00% 100.00%
ROE 0.47 % 1.10 % 1.61 % 1.46 % 2.10 % 2.12 % 2.44 % -66.55% QoQ % -57.27% -31.68% 10.27% -30.48% -0.94% -13.11% - Horiz. % 19.26% 45.08% 65.98% 59.84% 86.07% 86.89% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.19 10.34 12.79 8.68 10.56 7.42 8.93 9.17% QoQ % -1.45% -19.16% 47.35% -17.80% 42.32% -16.91% - Horiz. % 114.11% 115.79% 143.23% 97.20% 118.25% 83.09% 100.00%
EPS 0.17 0.40 0.58 0.51 0.74 0.73 0.85 -65.70% QoQ % -57.50% -31.03% 13.73% -31.08% 1.37% -14.12% - Horiz. % 20.00% 47.06% 68.24% 60.00% 87.06% 85.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3672 0.3653 0.3612 0.3517 0.3524 0.3459 0.3480 3.64% QoQ % 0.52% 1.14% 2.70% -0.20% 1.88% -0.60% - Horiz. % 105.52% 104.97% 103.79% 101.06% 101.26% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 634,109 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.48 9.68 12.34 8.58 10.44 7.33 7.56 16.24% QoQ % -2.07% -21.56% 43.82% -17.82% 42.43% -3.04% - Horiz. % 125.40% 128.04% 163.23% 113.49% 138.10% 96.96% 100.00%
EPS 0.16 0.38 0.56 0.51 0.73 0.72 0.72 -63.21% QoQ % -57.89% -32.14% 9.80% -30.14% 1.39% 0.00% - Horiz. % 22.22% 52.78% 77.78% 70.83% 101.39% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3414 0.3421 0.3484 0.3476 0.3483 0.3419 0.2946 10.30% QoQ % -0.20% -1.81% 0.23% -0.20% 1.87% 16.06% - Horiz. % 115.89% 116.12% 118.26% 117.99% 118.23% 116.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3550 0.3350 0.3500 0.3250 0.3350 0.3400 0.3050 -
P/RPS 3.48 3.24 2.74 3.75 3.17 4.58 3.41 1.36% QoQ % 7.41% 18.25% -26.93% 18.30% -30.79% 34.31% - Horiz. % 102.05% 95.01% 80.35% 109.97% 92.96% 134.31% 100.00%
P/EPS 206.21 83.44 60.09 63.26 45.29 46.44 35.85 220.01% QoQ % 147.14% 38.86% -5.01% 39.68% -2.48% 29.54% - Horiz. % 575.20% 232.75% 167.62% 176.46% 126.33% 129.54% 100.00%
EY 0.48 1.20 1.66 1.58 2.21 2.15 2.79 -68.97% QoQ % -60.00% -27.71% 5.06% -28.51% 2.79% -22.94% - Horiz. % 17.20% 43.01% 59.50% 56.63% 79.21% 77.06% 100.00%
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.97 0.92 0.97 0.92 0.95 0.98 0.88 6.69% QoQ % 5.43% -5.15% 5.43% -3.16% -3.06% 11.36% - Horiz. % 110.23% 104.55% 110.23% 104.55% 107.95% 111.36% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 -
Price 0.3750 0.3500 0.3450 0.3850 0.3600 0.3750 0.3750 -
P/RPS 3.68 3.38 2.70 4.44 3.41 5.05 4.20 -8.41% QoQ % 8.88% 25.19% -39.19% 30.21% -32.48% 20.24% - Horiz. % 87.62% 80.48% 64.29% 105.71% 81.19% 120.24% 100.00%
P/EPS 217.83 87.17 59.23 74.94 48.67 51.22 44.08 189.28% QoQ % 149.89% 47.17% -20.96% 53.98% -4.98% 16.20% - Horiz. % 494.17% 197.75% 134.37% 170.01% 110.41% 116.20% 100.00%
EY 0.46 1.15 1.69 1.33 2.05 1.95 2.27 -65.40% QoQ % -60.00% -31.95% 27.07% -35.12% 5.13% -14.10% - Horiz. % 20.26% 50.66% 74.45% 58.59% 90.31% 85.90% 100.00%
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.02 0.96 0.96 1.09 1.02 1.08 1.08 -3.73% QoQ % 6.25% 0.00% -11.93% 6.86% -5.56% 0.00% - Horiz. % 94.44% 88.89% 88.89% 100.93% 94.44% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
JAG-Financial Results (Q1 2022).pdf 
