[JAKS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,265 111,831 189,375 93,775 98,310 109,680 76,457 10.07%
PBT 8,434 8,241 22,787 8,624 14,632 7,875 1,060 300.06%
Tax -3,171 -2,638 -8,775 -3,068 -4,791 -3,166 -840 143.03%
NP 5,263 5,603 14,012 5,556 9,841 4,709 220 735.08%
-
NP to SH 3,261 3,072 6,906 2,780 3,402 879 308 384.25%
-
Tax Rate 37.60% 32.01% 38.51% 35.58% 32.74% 40.20% 79.25% -
Total Cost 83,002 106,228 175,363 88,219 88,469 104,971 76,237 5.84%
-
Net Worth 467,116 465,188 458,943 454,507 449,238 448,289 448,799 2.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 467,116 465,188 458,943 454,507 449,238 448,289 448,799 2.71%
NOSH 440,675 438,857 437,088 441,269 436,153 439,499 439,999 0.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.96% 5.01% 7.40% 5.92% 10.01% 4.29% 0.29% -
ROE 0.70% 0.66% 1.50% 0.61% 0.76% 0.20% 0.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.03 25.48 43.33 21.25 22.54 24.96 17.38 9.95%
EPS 0.74 0.70 1.58 0.63 0.78 0.20 0.07 383.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 1.03 1.03 1.02 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 441,269
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.46 4.38 7.42 3.68 3.85 4.30 3.00 10.00%
EPS 0.13 0.12 0.27 0.11 0.13 0.03 0.01 455.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.1824 0.1799 0.1782 0.1761 0.1758 0.176 2.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.735 0.555 0.44 0.72 0.65 0.52 0.505 -
P/RPS 3.67 2.18 1.02 3.39 2.88 2.08 0.00 -
P/EPS 99.32 79.29 27.85 114.29 83.33 260.00 0.00 -
EY 1.01 1.26 3.59 0.87 1.20 0.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.42 0.70 0.63 0.51 0.50 24.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.775 0.705 0.59 0.56 0.73 0.555 0.53 -
P/RPS 3.87 2.77 1.36 2.64 3.24 2.22 0.00 -
P/EPS 104.73 100.71 37.34 88.89 93.59 277.50 0.00 -
EY 0.95 0.99 2.68 1.13 1.07 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.56 0.54 0.71 0.54 0.52 25.45%

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