[JAKS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Revenue 438,720 586,378 556,277 0 502,682 0 446,310 -1.85%
PBT 31,500 19,783 20,425 0 11,530 0 8,712 305.67%
Tax -12,664 -9,126 -9,039 0 -5,772 0 -3,732 278.57%
NP 18,836 10,657 11,385 0 5,758 0 4,980 326.08%
-
NP to SH 3,516 7,503 7,849 0 6,170 0 5,236 -35.20%
-
Tax Rate 40.20% 46.13% 44.25% - 50.06% - 42.84% -
Total Cost 419,884 575,721 544,891 0 496,924 0 441,330 -5.28%
-
Net Worth 448,289 447,547 447,493 0 440,969 0 440,696 1.87%
Dividend
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Net Worth 448,289 447,547 447,493 0 440,969 0 440,696 1.87%
NOSH 439,499 438,771 438,719 436,603 436,603 436,333 436,333 0.79%
Ratio Analysis
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
NP Margin 4.29% 1.82% 2.05% 0.00% 1.15% 0.00% 1.12% -
ROE 0.78% 1.68% 1.75% 0.00% 1.40% 0.00% 1.19% -
Per Share
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 99.82 133.64 126.80 0.00 115.13 0.00 102.29 -2.62%
EPS 0.80 1.71 1.79 0.00 1.41 0.00 1.20 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.00 1.01 0.00 1.01 1.07%
Adjusted Per Share Value based on latest NOSH - 436,956
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 17.20 22.99 21.81 0.00 19.71 0.00 17.50 -1.86%
EPS 0.14 0.29 0.31 0.00 0.24 0.00 0.21 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1755 0.1754 0.00 0.1729 0.00 0.1728 1.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 -
Price 0.52 0.505 0.555 0.53 0.46 0.41 0.35 -
P/RPS 0.52 0.00 0.44 0.00 0.40 0.00 0.34 58.87%
P/EPS 65.00 0.00 31.02 0.00 32.55 0.00 29.17 139.40%
EY 1.54 0.00 3.22 0.00 3.07 0.00 3.43 -58.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.54 0.00 0.46 0.00 0.35 50.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 30/05/14 28/02/14 13/12/13 - 26/09/13 - 21/06/13 -
Price 0.555 0.53 0.525 0.00 0.535 0.00 0.415 -
P/RPS 0.56 0.00 0.41 0.00 0.46 0.00 0.41 40.45%
P/EPS 69.38 0.00 29.34 0.00 37.85 0.00 34.58 113.54%
EY 1.44 0.00 3.41 0.00 2.64 0.00 2.89 -53.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.51 0.00 0.53 0.00 0.41 34.99%

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