[JAKS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.01%
YoY- 249.49%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 449,437 314,246 200,096 111,831 491,140 301,765 207,990 66.90%
PBT 55,372 26,847 16,675 8,241 53,918 31,131 22,507 81.94%
Tax -8,120 -8,315 -5,809 -2,638 -19,800 -11,025 -7,957 1.35%
NP 47,252 18,532 10,866 5,603 34,118 20,106 14,550 118.82%
-
NP to SH 41,557 12,247 6,333 3,072 13,967 7,061 4,281 353.17%
-
Tax Rate 14.66% 30.97% 34.84% 32.01% 36.72% 35.41% 35.35% -
Total Cost 402,185 295,714 189,230 106,228 457,022 281,659 193,440 62.68%
-
Net Worth 499,736 474,077 466,179 465,188 459,728 451,728 449,941 7.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 499,736 474,077 466,179 465,188 459,728 451,728 449,941 7.22%
NOSH 438,365 438,960 439,791 438,857 437,836 438,571 436,836 0.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.51% 5.90% 5.43% 5.01% 6.95% 6.66% 7.00% -
ROE 8.32% 2.58% 1.36% 0.66% 3.04% 1.56% 0.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 102.53 71.59 45.50 25.48 112.17 68.81 47.61 66.53%
EPS 9.48 2.79 1.44 0.70 3.19 1.61 0.98 352.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.06 1.06 1.05 1.03 1.03 6.97%
Adjusted Per Share Value based on latest NOSH - 438,857
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.62 12.32 7.85 4.38 19.26 11.83 8.15 66.96%
EPS 1.63 0.48 0.25 0.12 0.55 0.28 0.17 349.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1859 0.1828 0.1824 0.1802 0.1771 0.1764 7.21%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.10 0.735 0.555 0.44 0.72 0.65 -
P/RPS 1.21 1.54 1.62 2.18 0.39 1.05 1.37 -7.92%
P/EPS 13.08 39.43 51.04 79.29 13.79 44.72 66.33 -66.02%
EY 7.65 2.54 1.96 1.26 7.25 2.24 1.51 194.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 0.69 0.52 0.42 0.70 0.63 43.97%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 17/11/15 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 -
Price 1.16 1.16 0.775 0.705 0.59 0.56 0.73 -
P/RPS 1.13 1.62 1.70 2.77 0.53 0.81 1.53 -18.24%
P/EPS 12.24 41.58 53.82 100.71 18.50 34.78 74.49 -69.90%
EY 8.17 2.41 1.86 0.99 5.41 2.88 1.34 232.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 0.73 0.67 0.56 0.54 0.71 27.23%

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