[JAKS] QoQ Annualized Quarter Result on 31-Jul-2006 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 37.17%
YoY- -130.64%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 333,980 385,064 293,045 282,026 269,704 291,376 235,646 26.25%
PBT 23,228 25,156 -4,942 -8,137 -14,268 -12,280 19,204 13.56%
Tax -2,766 -4,876 -2,409 -1,886 -1,000 0 -10,274 -58.40%
NP 20,462 20,280 -7,351 -10,024 -15,268 -12,280 8,930 74.07%
-
NP to SH 20,640 20,656 -5,982 -8,630 -13,736 -11,152 8,930 75.08%
-
Tax Rate 11.91% 19.38% - - - - 53.50% -
Total Cost 313,518 364,784 300,396 292,050 284,972 303,656 226,716 24.19%
-
Net Worth 446,270 440,926 398,800 443,520 443,225 446,080 238,133 52.17%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 446,270 440,926 398,800 443,520 443,225 446,080 238,133 52.17%
NOSH 398,455 397,230 398,800 399,567 399,302 398,285 396,888 0.26%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.13% 5.27% -2.51% -3.55% -5.66% -4.21% 3.79% -
ROE 4.63% 4.68% -1.50% -1.95% -3.10% -2.50% 3.75% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 83.82 96.94 73.48 70.58 67.54 73.16 59.37 25.92%
EPS 5.18 5.20 -1.50 -2.16 -3.44 -2.80 2.25 74.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.00 1.11 1.11 1.12 0.60 51.77%
Adjusted Per Share Value based on latest NOSH - 394,999
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 13.09 15.10 11.49 11.06 10.57 11.42 9.24 26.21%
EPS 0.81 0.81 -0.23 -0.34 -0.54 -0.44 0.35 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1729 0.1564 0.1739 0.1738 0.1749 0.0934 52.15%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.81 0.49 0.47 0.50 0.58 0.57 0.84 -
P/RPS 0.97 0.51 0.64 0.71 0.86 0.78 1.41 -22.12%
P/EPS 15.64 9.42 -31.33 -23.15 -16.86 -20.36 37.33 -44.09%
EY 6.40 10.61 -3.19 -4.32 -5.93 -4.91 2.68 78.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.47 0.45 0.52 0.51 1.40 -35.88%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 18/06/07 29/03/07 21/12/06 21/09/06 28/06/06 20/03/06 30/12/05 -
Price 0.80 0.53 0.44 0.46 0.50 0.51 0.45 -
P/RPS 0.95 0.55 0.60 0.65 0.74 0.70 0.76 16.08%
P/EPS 15.44 10.19 -29.33 -21.30 -14.53 -18.21 20.00 -15.88%
EY 6.47 9.81 -3.41 -4.70 -6.88 -5.49 5.00 18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.44 0.41 0.45 0.46 0.75 -3.59%

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