[JAKS] QoQ Cumulative Quarter Result on 31-Jul-2011 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 57.33%
YoY- 106.0%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 198,071 80,514 326,686 233,448 150,033 76,183 257,260 -16.00%
PBT 4,177 1,547 -19,238 4,862 2,995 1,067 4,439 -3.97%
Tax -3,413 -1,022 -3,875 -2,869 -1,654 -295 -2,001 42.80%
NP 764 525 -23,113 1,993 1,341 772 2,438 -53.89%
-
NP to SH 1,213 677 -22,896 2,231 1,418 865 2,278 -34.32%
-
Tax Rate 81.71% 66.06% - 59.01% 55.23% 27.65% 45.08% -
Total Cost 197,307 79,989 349,799 231,455 148,692 75,411 254,822 -15.69%
-
Net Worth 433,214 446,819 434,234 459,323 465,281 454,124 459,980 -3.92%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 433,214 446,819 434,234 459,323 465,281 454,124 459,980 -3.92%
NOSH 433,214 451,333 438,620 437,450 443,125 432,499 438,076 -0.74%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.39% 0.65% -7.07% 0.85% 0.89% 1.01% 0.95% -
ROE 0.28% 0.15% -5.27% 0.49% 0.30% 0.19% 0.50% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 45.72 17.84 74.48 53.37 33.86 17.61 58.72 -15.37%
EPS 0.28 0.15 -5.22 0.51 0.32 0.20 0.52 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 1.05 1.05 1.05 1.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 427,894
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 7.77 3.16 12.81 9.15 5.88 2.99 10.09 -15.99%
EPS 0.05 0.03 -0.90 0.09 0.06 0.03 0.09 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1699 0.1752 0.1703 0.1801 0.1824 0.178 0.1803 -3.88%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.52 0.60 0.60 0.70 0.66 0.73 0.75 -
P/RPS 1.14 3.36 0.81 1.31 1.95 4.14 1.28 -7.43%
P/EPS 185.71 400.00 -11.49 137.25 206.25 365.00 144.23 18.37%
EY 0.54 0.25 -8.70 0.73 0.48 0.27 0.69 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.67 0.63 0.70 0.71 -18.76%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 30/12/11 27/09/11 29/06/11 31/03/11 29/12/10 -
Price 0.50 0.56 0.56 0.50 0.62 0.70 0.74 -
P/RPS 1.09 3.14 0.75 0.94 1.83 3.97 1.26 -9.21%
P/EPS 178.57 373.33 -10.73 98.04 193.75 350.00 142.31 16.35%
EY 0.56 0.27 -9.32 1.02 0.52 0.29 0.70 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.57 0.48 0.59 0.67 0.70 -20.11%

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