[JAKS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.28%
YoY- 172.84%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 301,765 207,990 109,680 586,378 509,921 0 377,012 -17.36%
PBT 31,131 22,507 7,875 19,783 18,723 0 8,648 199.65%
Tax -11,025 -7,957 -3,166 -9,126 -8,286 0 -4,329 122.76%
NP 20,106 14,550 4,709 10,657 10,437 0 4,319 273.50%
-
NP to SH 7,061 4,281 879 7,503 7,195 0 4,628 43.61%
-
Tax Rate 35.41% 35.35% 40.20% 46.13% 44.26% - 50.06% -
Total Cost 281,659 193,440 104,971 575,721 499,484 0 372,693 -21.33%
-
Net Worth 451,728 449,941 448,289 447,547 447,493 0 440,969 2.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 451,728 449,941 448,289 447,547 447,493 0 440,969 2.08%
NOSH 438,571 436,836 439,499 438,771 438,719 436,603 436,603 0.38%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin 6.66% 7.00% 4.29% 1.82% 2.05% 0.00% 1.15% -
ROE 1.56% 0.95% 0.20% 1.68% 1.61% 0.00% 1.05% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 68.81 47.61 24.96 133.64 116.23 0.00 86.35 -17.67%
EPS 1.61 0.98 0.20 1.71 1.64 0.00 1.06 43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.02 1.02 1.02 0.00 1.01 1.69%
Adjusted Per Share Value based on latest NOSH - 439,999
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 11.83 8.15 4.30 22.99 19.99 0.00 14.78 -17.36%
EPS 0.28 0.17 0.03 0.29 0.28 0.00 0.18 46.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.1764 0.1758 0.1755 0.1754 0.00 0.1729 2.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.72 0.65 0.52 0.505 0.555 0.53 0.46 -
P/RPS 1.05 1.37 2.08 0.00 0.48 0.00 0.53 79.63%
P/EPS 44.72 66.33 260.00 0.00 33.84 0.00 43.40 2.60%
EY 2.24 1.51 0.38 0.00 2.95 0.00 2.30 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.51 0.50 0.54 0.00 0.46 43.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 13/12/13 - 26/09/13 -
Price 0.56 0.73 0.555 0.53 0.525 0.00 0.535 -
P/RPS 0.81 1.53 2.22 0.00 0.45 0.00 0.62 25.73%
P/EPS 34.78 74.49 277.50 0.00 32.01 0.00 50.47 -27.31%
EY 2.88 1.34 0.36 0.00 3.12 0.00 1.98 37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.54 0.52 0.51 0.00 0.53 1.61%

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