[JAKS] QoQ Cumulative Quarter Result on 30-Apr-2012 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 79.17%
YoY- -14.46%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 376,381 376,381 292,388 198,071 80,514 326,686 233,448 39.92%
PBT 8,223 8,223 6,052 4,177 1,547 -19,238 4,862 44.70%
Tax -6,208 -6,208 -4,687 -3,413 -1,022 -3,875 -2,869 72.08%
NP 2,015 2,015 1,365 764 525 -23,113 1,993 0.77%
-
NP to SH 2,750 2,750 2,070 1,213 677 -22,896 2,231 15.84%
-
Tax Rate 75.50% 75.50% 77.45% 81.71% 66.06% - 59.01% -
Total Cost 374,366 374,366 291,023 197,307 79,989 349,799 231,455 40.23%
-
Net Worth 436,507 436,212 440,425 433,214 446,819 434,234 459,323 -3.51%
Dividend
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 436,507 436,212 440,425 433,214 446,819 434,234 459,323 -3.51%
NOSH 436,507 436,212 440,425 433,214 451,333 438,620 437,450 -0.15%
Ratio Analysis
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 0.54% 0.54% 0.47% 0.39% 0.65% -7.07% 0.85% -
ROE 0.63% 0.63% 0.47% 0.28% 0.15% -5.27% 0.49% -
Per Share
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 86.23 86.28 66.39 45.72 17.84 74.48 53.37 40.13%
EPS 0.63 0.63 0.47 0.28 0.15 -5.22 0.51 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 0.99 0.99 1.05 -3.37%
Adjusted Per Share Value based on latest NOSH - 446,666
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.20 15.20 11.81 8.00 3.25 13.19 9.43 39.89%
EPS 0.11 0.11 0.08 0.05 0.03 -0.92 0.09 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1761 0.1779 0.1749 0.1804 0.1754 0.1855 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.35 0.37 0.47 0.52 0.60 0.60 0.70 -
P/RPS 0.41 0.43 0.71 1.14 3.36 0.81 1.31 -55.82%
P/EPS 55.56 58.69 100.00 185.71 400.00 -11.49 137.25 -47.05%
EY 1.80 1.70 1.00 0.54 0.25 -8.70 0.73 88.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.47 0.52 0.61 0.61 0.67 -36.66%
Price Multiplier on Announcement Date
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date - 31/12/12 24/09/12 28/06/12 29/03/12 30/12/11 27/09/11 -
Price 0.00 0.35 0.38 0.50 0.56 0.56 0.50 -
P/RPS 0.00 0.41 0.57 1.09 3.14 0.75 0.94 -
P/EPS 0.00 55.52 80.85 178.57 373.33 -10.73 98.04 -
EY 0.00 1.80 1.24 0.56 0.27 -9.32 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.38 0.50 0.57 0.57 0.48 -

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