[JAKS] QoQ Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 155.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 72,844 235,646 193,583 115,759 56,224 215,680 141,773 -35.77%
PBT -3,070 19,204 28,311 16,933 5,726 23,175 17,384 -
Tax 0 -10,274 -7,186 -3,895 -625 9,200 10,041 -
NP -3,070 8,930 21,125 13,038 5,101 32,375 27,425 -
-
NP to SH -2,788 8,930 21,125 13,038 5,101 32,375 27,425 -
-
Tax Rate - 53.50% 25.38% 23.00% 10.92% -39.70% -57.76% -
Total Cost 75,914 226,716 172,458 102,721 51,123 183,305 114,348 -23.84%
-
Net Worth 446,080 238,133 249,695 229,860 196,705 148,820 121,888 136.92%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 446,080 238,133 249,695 229,860 196,705 148,820 121,888 136.92%
NOSH 398,285 396,888 396,341 376,820 333,398 261,088 217,658 49.44%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -4.21% 3.79% 10.91% 11.26% 9.07% 15.01% 19.34% -
ROE -0.63% 3.75% 8.46% 5.67% 2.59% 21.75% 22.50% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 18.29 59.37 48.84 30.72 16.86 82.61 65.14 -57.02%
EPS -0.70 2.25 5.33 3.46 1.53 12.40 12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.60 0.63 0.61 0.59 0.57 0.56 58.53%
Adjusted Per Share Value based on latest NOSH - 376,161
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 2.94 9.52 7.82 4.67 2.27 8.71 5.73 -35.83%
EPS -0.11 0.36 0.85 0.53 0.21 1.31 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.0962 0.1008 0.0928 0.0794 0.0601 0.0492 136.95%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.57 0.84 1.19 1.78 1.87 1.37 1.28 -
P/RPS 3.12 1.41 2.44 5.79 11.09 1.66 1.97 35.75%
P/EPS -81.43 37.33 22.33 51.45 122.22 11.05 10.16 -
EY -1.23 2.68 4.48 1.94 0.82 9.05 9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.40 1.89 2.92 3.17 2.40 2.29 -63.15%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 20/03/06 30/12/05 21/09/05 28/06/05 29/03/05 17/12/04 24/09/04 -
Price 0.51 0.45 1.05 1.30 1.64 1.80 1.26 -
P/RPS 2.79 0.76 2.15 4.23 9.72 2.18 1.93 27.76%
P/EPS -72.86 20.00 19.70 37.57 107.19 14.52 10.00 -
EY -1.37 5.00 5.08 2.66 0.93 6.89 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.75 1.67 2.13 2.78 3.16 2.25 -65.19%

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