[JAKS] QoQ Quarter Result on 30-Jun-2013 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Revenue 132,909 0 153,857 0 128,289 0 94,866 56.96%
PBT 10,075 0 4,292 0 2,726 0 1,630 1041.93%
Tax -3,957 0 -2,463 0 -909 0 -957 567.10%
NP 6,118 0 1,829 0 1,817 0 673 1812.65%
-
NP to SH 2,567 0 2,010 0 1,852 0 766 403.71%
-
Tax Rate 39.28% - 57.39% - 33.35% - 58.71% -
Total Cost 126,791 0 152,028 0 126,472 0 94,193 48.78%
-
Net Worth 443,786 0 441,326 0 445,361 0 450,588 -2.01%
Dividend
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Net Worth 443,786 0 441,326 0 445,361 0 450,588 -2.01%
NOSH 435,084 436,956 436,956 440,952 440,952 450,588 450,588 -4.57%
Ratio Analysis
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
NP Margin 4.60% 0.00% 1.19% 0.00% 1.42% 0.00% 0.71% -
ROE 0.58% 0.00% 0.46% 0.00% 0.42% 0.00% 0.17% -
Per Share
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 30.55 0.00 35.21 0.00 29.09 0.00 21.05 64.53%
EPS 0.59 0.00 0.46 0.00 0.42 0.00 0.17 427.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.00 1.01 0.00 1.01 0.00 1.00 2.68%
Adjusted Per Share Value based on latest NOSH - 440,952
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 5.21 0.00 6.03 0.00 5.03 0.00 3.72 56.89%
EPS 0.10 0.00 0.08 0.00 0.07 0.00 0.03 400.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.00 0.173 0.00 0.1746 0.00 0.1767 -2.03%
Price Multiplier on Financial Quarter End Date
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Date 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 -
Price 0.555 0.53 0.46 0.41 0.35 0.345 0.34 -
P/RPS 1.82 0.00 1.31 0.00 1.20 0.00 1.61 17.81%
P/EPS 94.07 0.00 100.00 0.00 83.33 0.00 200.00 -63.52%
EY 1.06 0.00 1.00 0.00 1.20 0.00 0.50 173.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.46 0.00 0.35 0.00 0.34 85.61%
Price Multiplier on Announcement Date
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Date 13/12/13 - 26/09/13 - 21/06/13 - 28/03/13 -
Price 0.525 0.00 0.535 0.00 0.415 0.00 0.345 -
P/RPS 1.72 0.00 1.52 0.00 1.43 0.00 1.64 6.57%
P/EPS 88.98 0.00 116.30 0.00 98.81 0.00 202.94 -66.79%
EY 1.12 0.00 0.86 0.00 1.01 0.00 0.49 202.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.53 0.00 0.41 0.00 0.35 65.42%

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