[JAKS] QoQ Annualized Quarter Result on 30-Apr-2005 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 27.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 291,376 235,646 258,110 231,518 224,896 215,680 189,030 33.33%
PBT -12,280 19,204 37,748 33,866 22,904 23,175 23,178 -
Tax 0 -10,274 -9,581 -7,790 -2,500 9,200 13,388 -
NP -12,280 8,930 28,166 26,076 20,404 32,375 36,566 -
-
NP to SH -11,152 8,930 28,166 26,076 20,404 32,375 36,566 -
-
Tax Rate - 53.50% 25.38% 23.00% 10.92% -39.70% -57.76% -
Total Cost 303,656 226,716 229,944 205,442 204,492 183,305 152,464 58.09%
-
Net Worth 446,080 238,133 249,695 229,860 196,705 148,820 121,888 136.92%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 446,080 238,133 249,695 229,860 196,705 148,820 121,888 136.92%
NOSH 398,285 396,888 396,341 376,820 333,398 261,088 217,658 49.44%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -4.21% 3.79% 10.91% 11.26% 9.07% 15.01% 19.34% -
ROE -2.50% 3.75% 11.28% 11.34% 10.37% 21.75% 30.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 73.16 59.37 65.12 61.44 67.46 82.61 86.85 -10.77%
EPS -2.80 2.25 7.11 6.92 6.12 12.40 16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.60 0.63 0.61 0.59 0.57 0.56 58.53%
Adjusted Per Share Value based on latest NOSH - 376,161
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 11.42 9.24 10.12 9.08 8.82 8.46 7.41 33.31%
EPS -0.44 0.35 1.10 1.02 0.80 1.27 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.0934 0.0979 0.0901 0.0771 0.0583 0.0478 136.89%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.57 0.84 1.19 1.78 1.87 1.37 1.28 -
P/RPS 0.78 1.41 1.83 2.90 2.77 1.66 1.47 -34.38%
P/EPS -20.36 37.33 16.74 25.72 30.56 11.05 7.62 -
EY -4.91 2.68 5.97 3.89 3.27 9.05 13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.40 1.89 2.92 3.17 2.40 2.29 -63.15%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 20/03/06 30/12/05 21/09/05 28/06/05 29/03/05 17/12/04 24/09/04 -
Price 0.51 0.45 1.05 1.30 1.64 1.80 1.26 -
P/RPS 0.70 0.76 1.61 2.12 2.43 2.18 1.45 -38.37%
P/EPS -18.21 20.00 14.77 18.79 26.80 14.52 7.50 -
EY -5.49 5.00 6.77 5.32 3.73 6.89 13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.75 1.67 2.13 2.78 3.16 2.25 -65.19%

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