[JAKS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Revenue 502,682 0 446,310 0 379,464 376,381 376,381 47.23%
PBT 11,530 0 8,712 0 6,520 8,223 8,223 57.13%
Tax -5,772 0 -3,732 0 -3,828 -6,208 -6,208 -9.27%
NP 5,758 0 4,980 0 2,692 2,015 2,015 307.06%
-
NP to SH 6,170 0 5,236 0 3,064 2,750 2,750 194.59%
-
Tax Rate 50.06% - 42.84% - 58.71% 75.50% 75.50% -
Total Cost 496,924 0 441,330 0 376,772 374,366 374,366 46.02%
-
Net Worth 440,969 0 440,696 0 450,588 436,507 436,212 1.46%
Dividend
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Net Worth 440,969 0 440,696 0 450,588 436,507 436,212 1.46%
NOSH 436,603 436,333 436,333 450,588 450,588 436,507 436,212 0.11%
Ratio Analysis
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
NP Margin 1.15% 0.00% 1.12% 0.00% 0.71% 0.54% 0.54% -
ROE 1.40% 0.00% 1.19% 0.00% 0.68% 0.63% 0.63% -
Per Share
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 115.13 0.00 102.29 0.00 84.22 86.23 86.28 47.06%
EPS 1.41 0.00 1.20 0.00 0.68 0.63 0.63 193.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.00 1.01 0.00 1.00 1.00 1.00 1.33%
Adjusted Per Share Value based on latest NOSH - 450,588
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 19.71 0.00 17.50 0.00 14.88 14.76 14.76 47.20%
EPS 0.24 0.00 0.21 0.00 0.12 0.11 0.11 183.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1729 0.00 0.1728 0.00 0.1767 0.1711 0.171 1.48%
Price Multiplier on Financial Quarter End Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 -
Price 0.46 0.41 0.35 0.345 0.34 0.35 0.37 -
P/RPS 0.40 0.00 0.34 0.00 0.40 0.41 0.43 -9.21%
P/EPS 32.55 0.00 29.17 0.00 50.00 55.56 58.69 -54.53%
EY 3.07 0.00 3.43 0.00 2.00 1.80 1.70 120.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.35 0.00 0.34 0.35 0.37 33.78%
Price Multiplier on Announcement Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 26/09/13 - 21/06/13 - 28/03/13 - 31/12/12 -
Price 0.535 0.00 0.415 0.00 0.345 0.00 0.35 -
P/RPS 0.46 0.00 0.41 0.00 0.41 0.00 0.41 16.63%
P/EPS 37.85 0.00 34.58 0.00 50.74 0.00 55.52 -40.08%
EY 2.64 0.00 2.89 0.00 1.97 0.00 1.80 66.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.41 0.00 0.35 0.00 0.35 74.15%

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