[JAKS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 239.32%
YoY- 197.54%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 491,054 281,936 122,807 449,437 314,246 200,096 111,831 167.42%
PBT 20,057 7,850 242 55,372 26,847 16,675 8,241 80.64%
Tax -4,469 -2,773 -1,420 -8,120 -8,315 -5,809 -2,638 41.97%
NP 15,588 5,077 -1,178 47,252 18,532 10,866 5,603 97.44%
-
NP to SH 24,766 10,903 1,071 41,557 12,247 6,333 3,072 300.53%
-
Tax Rate 22.28% 35.32% 586.78% 14.66% 30.97% 34.84% 32.01% -
Total Cost 475,466 276,859 123,985 402,185 295,714 189,230 106,228 170.85%
-
Net Worth 526,003 512,309 513,187 499,736 474,077 466,179 465,188 8.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 526,003 512,309 513,187 499,736 474,077 466,179 465,188 8.51%
NOSH 438,336 437,871 446,250 438,365 438,960 439,791 438,857 -0.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.17% 1.80% -0.96% 10.51% 5.90% 5.43% 5.01% -
ROE 4.71% 2.13% 0.21% 8.32% 2.58% 1.36% 0.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.03 64.39 27.52 102.53 71.59 45.50 25.48 167.66%
EPS 5.65 2.49 0.24 9.48 2.79 1.44 0.70 300.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.15 1.14 1.08 1.06 1.06 8.59%
Adjusted Per Share Value based on latest NOSH - 438,116
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.25 11.05 4.81 17.62 12.32 7.85 4.38 167.58%
EPS 0.97 0.43 0.04 1.63 0.48 0.25 0.12 301.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.2009 0.2012 0.1959 0.1859 0.1828 0.1824 8.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 0.93 1.13 1.24 1.10 0.735 0.555 -
P/RPS 0.89 1.44 4.11 1.21 1.54 1.62 2.18 -44.87%
P/EPS 17.70 37.35 470.83 13.08 39.43 51.04 79.29 -63.10%
EY 5.65 2.68 0.21 7.65 2.54 1.96 1.26 171.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.98 1.09 1.02 0.69 0.52 36.46%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 22/05/15 -
Price 1.03 1.01 0.825 1.16 1.16 0.775 0.705 -
P/RPS 0.92 1.57 3.00 1.13 1.62 1.70 2.77 -51.94%
P/EPS 18.23 40.56 343.75 12.24 41.58 53.82 100.71 -67.90%
EY 5.49 2.47 0.29 8.17 2.41 1.86 0.99 212.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.72 1.02 1.07 0.73 0.67 18.05%

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