[JAKS] QoQ Quarter Result on 30-Apr-2009 [#2]

Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 103.58%
YoY- -29.7%
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 53,445 62,313 84,766 81,312 49,691 33,045 71,597 -17.66%
PBT -255 -580 1,441 544 -3,835 4,188 2,282 -
Tax -223 -2,142 -1,275 -419 -120 -3,230 -717 -53.99%
NP -478 -2,722 166 125 -3,955 958 1,565 -
-
NP to SH -283 -3,134 214 142 -3,967 664 1,547 -
-
Tax Rate - - 88.48% 77.02% - 77.13% 31.42% -
Total Cost 53,923 65,035 84,600 81,187 53,646 32,087 70,032 -15.95%
-
Net Worth 490,533 459,064 449,399 496,999 462,816 469,226 439,013 7.65%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 490,533 459,064 449,399 496,999 462,816 469,226 439,013 7.65%
NOSH 471,666 441,408 427,999 473,333 440,777 442,666 418,108 8.34%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -0.89% -4.37% 0.20% 0.15% -7.96% 2.90% 2.19% -
ROE -0.06% -0.68% 0.05% 0.03% -0.86% 0.14% 0.35% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 11.33 14.12 19.81 17.18 11.27 7.46 17.12 -24.00%
EPS -0.06 -0.71 0.05 0.03 -0.90 0.15 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.05 1.05 1.05 1.06 1.05 -0.63%
Adjusted Per Share Value based on latest NOSH - 473,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 2.10 2.44 3.32 3.19 1.95 1.30 2.81 -17.60%
EPS -0.01 -0.12 0.01 0.01 -0.16 0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.18 0.1762 0.1949 0.1815 0.184 0.1721 7.65%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.74 0.76 0.91 0.47 0.44 0.33 0.58 -
P/RPS 6.53 5.38 4.59 2.74 3.90 4.42 3.39 54.62%
P/EPS -1,233.33 -107.04 1,820.00 1,566.67 -48.89 220.00 156.76 -
EY -0.08 -0.93 0.05 0.06 -2.05 0.45 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.87 0.45 0.42 0.31 0.55 18.50%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 31/12/09 30/09/09 29/06/09 31/03/09 26/12/08 26/09/08 -
Price 0.82 0.63 0.79 0.92 0.38 0.40 0.50 -
P/RPS 7.24 4.46 3.99 5.36 3.37 5.36 2.92 82.88%
P/EPS -1,366.67 -88.73 1,580.00 3,066.67 -42.22 266.67 135.14 -
EY -0.07 -1.13 0.06 0.03 -2.37 0.38 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.75 0.88 0.36 0.38 0.48 39.27%

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