[JAKS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 143.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Revenue 447,324 491,140 402,353 415,980 438,720 586,378 556,277 -14.28%
PBT 32,964 53,918 41,508 45,014 31,500 19,783 20,425 40.29%
Tax -10,552 -19,800 -14,700 -15,914 -12,664 -9,126 -9,039 11.56%
NP 22,412 34,118 26,808 29,100 18,836 10,657 11,385 61.46%
-
NP to SH 12,288 13,967 9,414 8,562 3,516 7,503 7,849 37.30%
-
Tax Rate 32.01% 36.72% 35.41% 35.35% 40.20% 46.13% 44.25% -
Total Cost 424,912 457,022 375,545 386,880 419,884 575,721 544,891 -16.13%
-
Net Worth 465,188 459,728 451,728 449,941 448,289 447,547 447,493 2.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Net Worth 465,188 459,728 451,728 449,941 448,289 447,547 447,493 2.78%
NOSH 438,857 437,836 438,571 436,836 439,499 438,771 438,719 0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
NP Margin 5.01% 6.95% 6.66% 7.00% 4.29% 1.82% 2.05% -
ROE 2.64% 3.04% 2.08% 1.90% 0.78% 1.68% 1.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 101.93 112.17 91.74 95.23 99.82 133.64 126.80 -14.31%
EPS 2.80 3.19 2.15 1.96 0.80 1.71 1.79 37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.03 1.03 1.02 1.02 1.02 2.75%
Adjusted Per Share Value based on latest NOSH - 436,153
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 18.06 19.83 16.25 16.80 17.72 23.68 22.46 -14.29%
EPS 0.50 0.56 0.38 0.35 0.14 0.30 0.32 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.1856 0.1824 0.1817 0.181 0.1807 0.1807 2.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 -
Price 0.555 0.44 0.72 0.65 0.52 0.505 0.555 -
P/RPS 0.54 0.39 0.78 0.68 0.52 0.00 0.44 15.58%
P/EPS 19.82 13.79 33.54 33.16 65.00 0.00 31.02 -27.15%
EY 5.05 7.25 2.98 3.02 1.54 0.00 3.22 37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.70 0.63 0.51 0.50 0.54 -2.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 22/05/15 17/02/15 28/11/14 29/08/14 30/05/14 28/02/14 13/12/13 -
Price 0.705 0.59 0.56 0.73 0.555 0.53 0.525 -
P/RPS 0.69 0.53 0.61 0.77 0.56 0.00 0.41 44.51%
P/EPS 25.18 18.50 26.09 37.24 69.38 0.00 29.34 -10.25%
EY 3.97 5.41 3.83 2.68 1.44 0.00 3.41 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.54 0.71 0.54 0.52 0.51 21.29%

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