[JAKS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 64.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 200,096 111,831 491,140 301,765 207,990 109,680 586,378 -51.26%
PBT 16,675 8,241 53,918 31,131 22,507 7,875 19,783 -10.79%
Tax -5,809 -2,638 -19,800 -11,025 -7,957 -3,166 -9,126 -26.06%
NP 10,866 5,603 34,118 20,106 14,550 4,709 10,657 1.30%
-
NP to SH 6,333 3,072 13,967 7,061 4,281 879 7,503 -10.71%
-
Tax Rate 34.84% 32.01% 36.72% 35.41% 35.35% 40.20% 46.13% -
Total Cost 189,230 106,228 457,022 281,659 193,440 104,971 575,721 -52.47%
-
Net Worth 466,179 465,188 459,728 451,728 449,941 448,289 447,547 2.76%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 466,179 465,188 459,728 451,728 449,941 448,289 447,547 2.76%
NOSH 439,791 438,857 437,836 438,571 436,836 439,499 438,771 0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.43% 5.01% 6.95% 6.66% 7.00% 4.29% 1.82% -
ROE 1.36% 0.66% 3.04% 1.56% 0.95% 0.20% 1.68% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.50 25.48 112.17 68.81 47.61 24.96 133.64 -51.33%
EPS 1.44 0.70 3.19 1.61 0.98 0.20 1.71 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 1.03 1.03 1.02 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 441,269
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.85 4.38 19.26 11.83 8.15 4.30 22.99 -51.24%
EPS 0.25 0.12 0.55 0.28 0.17 0.03 0.29 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1824 0.1802 0.1771 0.1764 0.1758 0.1755 2.76%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.735 0.555 0.44 0.72 0.65 0.52 0.505 -
P/RPS 1.62 2.18 0.39 1.05 1.37 2.08 0.00 -
P/EPS 51.04 79.29 13.79 44.72 66.33 260.00 0.00 -
EY 1.96 1.26 7.25 2.24 1.51 0.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.42 0.70 0.63 0.51 0.50 24.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.775 0.705 0.59 0.56 0.73 0.555 0.53 -
P/RPS 1.70 2.77 0.53 0.81 1.53 2.22 0.00 -
P/EPS 53.82 100.71 18.50 34.78 74.49 277.50 0.00 -
EY 1.86 0.99 5.41 2.88 1.34 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.56 0.54 0.71 0.54 0.52 25.45%

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