[JAKS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 93.38%
YoY- 73.45%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 281,936 122,807 449,437 314,246 200,096 111,831 491,140 -30.95%
PBT 7,850 242 55,372 26,847 16,675 8,241 53,918 -72.35%
Tax -2,773 -1,420 -8,120 -8,315 -5,809 -2,638 -19,800 -73.06%
NP 5,077 -1,178 47,252 18,532 10,866 5,603 34,118 -71.95%
-
NP to SH 10,903 1,071 41,557 12,247 6,333 3,072 13,967 -15.23%
-
Tax Rate 35.32% 586.78% 14.66% 30.97% 34.84% 32.01% 36.72% -
Total Cost 276,859 123,985 402,185 295,714 189,230 106,228 457,022 -28.42%
-
Net Worth 512,309 513,187 499,736 474,077 466,179 465,188 459,728 7.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 512,309 513,187 499,736 474,077 466,179 465,188 459,728 7.49%
NOSH 437,871 446,250 438,365 438,960 439,791 438,857 437,836 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.80% -0.96% 10.51% 5.90% 5.43% 5.01% 6.95% -
ROE 2.13% 0.21% 8.32% 2.58% 1.36% 0.66% 3.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 64.39 27.52 102.53 71.59 45.50 25.48 112.17 -30.95%
EPS 2.49 0.24 9.48 2.79 1.44 0.70 3.19 -15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.14 1.08 1.06 1.06 1.05 7.48%
Adjusted Per Share Value based on latest NOSH - 438,074
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.05 4.81 17.62 12.32 7.85 4.38 19.26 -30.97%
EPS 0.43 0.04 1.63 0.48 0.25 0.12 0.55 -15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.2012 0.1959 0.1859 0.1828 0.1824 0.1802 7.52%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.93 1.13 1.24 1.10 0.735 0.555 0.44 -
P/RPS 1.44 4.11 1.21 1.54 1.62 2.18 0.39 139.08%
P/EPS 37.35 470.83 13.08 39.43 51.04 79.29 13.79 94.42%
EY 2.68 0.21 7.65 2.54 1.96 1.26 7.25 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.09 1.02 0.69 0.52 0.42 52.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 22/05/15 17/02/15 -
Price 1.01 0.825 1.16 1.16 0.775 0.705 0.59 -
P/RPS 1.57 3.00 1.13 1.62 1.70 2.77 0.53 106.39%
P/EPS 40.56 343.75 12.24 41.58 53.82 100.71 18.50 68.84%
EY 2.47 0.29 8.17 2.41 1.86 0.99 5.41 -40.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 1.02 1.07 0.73 0.67 0.56 33.14%

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