[JAKS] QoQ Annualized Quarter Result on 31-Jan-2007 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 445.3%
YoY- 285.22%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 281,902 307,749 333,980 385,064 293,045 282,026 269,704 2.98%
PBT 16,825 17,757 23,228 25,156 -4,942 -8,137 -14,268 -
Tax -4,546 -2,544 -2,766 -4,876 -2,409 -1,886 -1,000 173.66%
NP 12,279 15,213 20,462 20,280 -7,351 -10,024 -15,268 -
-
NP to SH 12,421 15,284 20,640 20,656 -5,982 -8,630 -13,736 -
-
Tax Rate 27.02% 14.33% 11.91% 19.38% - - - -
Total Cost 269,623 292,536 313,518 364,784 300,396 292,050 284,972 -3.61%
-
Net Worth 410,052 445,783 446,270 440,926 398,800 443,520 443,225 -5.04%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 410,052 445,783 446,270 440,926 398,800 443,520 443,225 -5.04%
NOSH 398,108 398,020 398,455 397,230 398,800 399,567 399,302 -0.19%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.36% 4.94% 6.13% 5.27% -2.51% -3.55% -5.66% -
ROE 3.03% 3.43% 4.63% 4.68% -1.50% -1.95% -3.10% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 70.81 77.32 83.82 96.94 73.48 70.58 67.54 3.19%
EPS 3.12 3.84 5.18 5.20 -1.50 -2.16 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.12 1.12 1.11 1.00 1.11 1.11 -4.85%
Adjusted Per Share Value based on latest NOSH - 397,230
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 11.05 12.07 13.09 15.10 11.49 11.06 10.57 2.99%
EPS 0.49 0.60 0.81 0.81 -0.23 -0.34 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1748 0.175 0.1729 0.1564 0.1739 0.1738 -5.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.30 1.00 0.81 0.49 0.47 0.50 0.58 -
P/RPS 1.84 1.29 0.97 0.51 0.64 0.71 0.86 65.81%
P/EPS 41.67 26.04 15.64 9.42 -31.33 -23.15 -16.86 -
EY 2.40 3.84 6.40 10.61 -3.19 -4.32 -5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.89 0.72 0.44 0.47 0.45 0.52 80.11%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/12/07 21/09/07 18/06/07 29/03/07 21/12/06 21/09/06 28/06/06 -
Price 1.33 0.82 0.80 0.53 0.44 0.46 0.50 -
P/RPS 1.88 1.06 0.95 0.55 0.60 0.65 0.74 85.87%
P/EPS 42.63 21.35 15.44 10.19 -29.33 -21.30 -14.53 -
EY 2.35 4.68 6.47 9.81 -3.41 -4.70 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.73 0.71 0.48 0.44 0.41 0.45 101.41%

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