[JAKS] QoQ Cumulative Quarter Result on 31-Oct-2005 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -57.73%
YoY- -72.42%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 211,520 134,852 72,844 235,646 193,583 115,759 56,224 142.47%
PBT -6,103 -7,134 -3,070 19,204 28,311 16,933 5,726 -
Tax -1,415 -500 0 -10,274 -7,186 -3,895 -625 72.67%
NP -7,518 -7,634 -3,070 8,930 21,125 13,038 5,101 -
-
NP to SH -6,473 -6,868 -2,788 8,930 21,125 13,038 5,101 -
-
Tax Rate - - - 53.50% 25.38% 23.00% 10.92% -
Total Cost 219,038 142,486 75,914 226,716 172,458 102,721 51,123 164.50%
-
Net Worth 443,520 443,225 446,080 238,133 249,695 229,860 196,705 72.20%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 443,520 443,225 446,080 238,133 249,695 229,860 196,705 72.20%
NOSH 399,567 399,302 398,285 396,888 396,341 376,820 333,398 12.86%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -3.55% -5.66% -4.21% 3.79% 10.91% 11.26% 9.07% -
ROE -1.46% -1.55% -0.63% 3.75% 8.46% 5.67% 2.59% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 52.94 33.77 18.29 59.37 48.84 30.72 16.86 114.87%
EPS -1.62 -1.72 -0.70 2.25 5.33 3.46 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.12 0.60 0.63 0.61 0.59 52.57%
Adjusted Per Share Value based on latest NOSH - 397,231
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 8.29 5.29 2.86 9.24 7.59 4.54 2.20 142.74%
EPS -0.25 -0.27 -0.11 0.35 0.83 0.51 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1738 0.1749 0.0934 0.0979 0.0901 0.0771 72.24%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.50 0.58 0.57 0.84 1.19 1.78 1.87 -
P/RPS 0.94 1.72 3.12 1.41 2.44 5.79 11.09 -80.79%
P/EPS -30.86 -33.72 -81.43 37.33 22.33 51.45 122.22 -
EY -3.24 -2.97 -1.23 2.68 4.48 1.94 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.51 1.40 1.89 2.92 3.17 -72.88%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 21/09/06 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 29/03/05 -
Price 0.46 0.50 0.51 0.45 1.05 1.30 1.64 -
P/RPS 0.87 1.48 2.79 0.76 2.15 4.23 9.72 -80.07%
P/EPS -28.40 -29.07 -72.86 20.00 19.70 37.57 107.19 -
EY -3.52 -3.44 -1.37 5.00 5.08 2.66 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.46 0.75 1.67 2.13 2.78 -72.18%

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