[JAKS] QoQ Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- -23.17%
YoY- -152.68%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 385,064 293,045 282,026 269,704 291,376 235,646 258,110 30.46%
PBT 25,156 -4,942 -8,137 -14,268 -12,280 19,204 37,748 -23.64%
Tax -4,876 -2,409 -1,886 -1,000 0 -10,274 -9,581 -36.17%
NP 20,280 -7,351 -10,024 -15,268 -12,280 8,930 28,166 -19.61%
-
NP to SH 20,656 -5,982 -8,630 -13,736 -11,152 8,930 28,166 -18.63%
-
Tax Rate 19.38% - - - - 53.50% 25.38% -
Total Cost 364,784 300,396 292,050 284,972 303,656 226,716 229,944 35.90%
-
Net Worth 440,926 398,800 443,520 443,225 446,080 238,133 249,695 45.94%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 440,926 398,800 443,520 443,225 446,080 238,133 249,695 45.94%
NOSH 397,230 398,800 399,567 399,302 398,285 396,888 396,341 0.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 5.27% -2.51% -3.55% -5.66% -4.21% 3.79% 10.91% -
ROE 4.68% -1.50% -1.95% -3.10% -2.50% 3.75% 11.28% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 96.94 73.48 70.58 67.54 73.16 59.37 65.12 30.27%
EPS 5.20 -1.50 -2.16 -3.44 -2.80 2.25 7.11 -18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 1.11 1.11 1.12 0.60 0.63 45.72%
Adjusted Per Share Value based on latest NOSH - 400,000
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 15.55 11.83 11.39 10.89 11.77 9.52 10.42 30.49%
EPS 0.83 -0.24 -0.35 -0.55 -0.45 0.36 1.14 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.161 0.1791 0.179 0.1801 0.0962 0.1008 45.99%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.49 0.47 0.50 0.58 0.57 0.84 1.19 -
P/RPS 0.51 0.64 0.71 0.86 0.78 1.41 1.83 -57.23%
P/EPS 9.42 -31.33 -23.15 -16.86 -20.36 37.33 16.74 -31.76%
EY 10.61 -3.19 -4.32 -5.93 -4.91 2.68 5.97 46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.45 0.52 0.51 1.40 1.89 -62.05%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 21/12/06 21/09/06 28/06/06 20/03/06 30/12/05 21/09/05 -
Price 0.53 0.44 0.46 0.50 0.51 0.45 1.05 -
P/RPS 0.55 0.60 0.65 0.74 0.70 0.76 1.61 -51.03%
P/EPS 10.19 -29.33 -21.30 -14.53 -18.21 20.00 14.77 -21.86%
EY 9.81 -3.41 -4.70 -6.88 -5.49 5.00 6.77 27.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.41 0.45 0.46 0.75 1.67 -56.34%

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