[JAKS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 154.49%
YoY- 197.54%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 654,738 563,872 491,228 449,437 418,994 400,192 447,324 28.82%
PBT 26,742 15,700 968 55,372 35,796 33,350 32,964 -12.98%
Tax -5,958 -5,546 -5,680 -8,120 -11,086 -11,618 -10,552 -31.61%
NP 20,784 10,154 -4,712 47,252 24,709 21,732 22,412 -4.89%
-
NP to SH 33,021 21,806 4,284 41,557 16,329 12,666 12,288 92.94%
-
Tax Rate 22.28% 35.32% 586.78% 14.66% 30.97% 34.84% 32.01% -
Total Cost 633,954 553,718 495,940 402,185 394,285 378,460 424,912 30.47%
-
Net Worth 526,003 512,309 513,187 499,736 474,077 466,179 465,188 8.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 526,003 512,309 513,187 499,736 474,077 466,179 465,188 8.51%
NOSH 438,336 437,871 446,250 438,365 438,960 439,791 438,857 -0.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.17% 1.80% -0.96% 10.51% 5.90% 5.43% 5.01% -
ROE 6.28% 4.26% 0.83% 8.32% 3.44% 2.72% 2.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 149.37 128.78 110.08 102.53 95.45 91.00 101.93 28.92%
EPS 7.53 4.98 0.96 9.48 3.72 2.88 2.80 93.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.15 1.14 1.08 1.06 1.06 8.59%
Adjusted Per Share Value based on latest NOSH - 438,116
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.67 22.11 19.26 17.62 16.43 15.69 17.54 28.81%
EPS 1.29 0.85 0.17 1.63 0.64 0.50 0.48 92.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.2009 0.2012 0.1959 0.1859 0.1828 0.1824 8.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 0.93 1.13 1.24 1.10 0.735 0.555 -
P/RPS 0.67 0.72 1.03 1.21 1.15 0.81 0.54 15.42%
P/EPS 13.27 18.67 117.71 13.08 29.57 25.52 19.82 -23.41%
EY 7.53 5.35 0.85 7.65 3.38 3.92 5.05 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.98 1.09 1.02 0.69 0.52 36.46%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 22/05/15 -
Price 1.03 1.01 0.825 1.16 1.16 0.775 0.705 -
P/RPS 0.69 0.78 0.75 1.13 1.22 0.85 0.69 0.00%
P/EPS 13.67 20.28 85.94 12.24 31.18 26.91 25.18 -33.37%
EY 7.31 4.93 1.16 8.17 3.21 3.72 3.97 50.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.72 1.02 1.07 0.73 0.67 18.05%

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