[JAKS] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 395.6%
YoY- 324.41%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 209,118 159,129 122,807 135,191 114,150 88,265 111,831 51.60%
PBT 12,207 7,608 242 28,525 10,172 8,434 8,241 29.84%
Tax -1,696 -1,353 -1,420 195 -2,506 -3,171 -2,638 -25.44%
NP 10,511 6,255 -1,178 28,720 7,666 5,263 5,603 51.93%
-
NP to SH 13,863 9,832 1,071 29,310 5,914 3,261 3,072 172.33%
-
Tax Rate 13.89% 17.78% 586.78% -0.68% 24.64% 37.60% 32.01% -
Total Cost 198,607 152,874 123,985 106,471 106,484 83,002 106,228 51.59%
-
Net Worth 526,443 513,546 513,187 499,452 473,120 467,116 465,188 8.57%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 526,443 513,546 513,187 499,452 473,120 467,116 465,188 8.57%
NOSH 438,702 438,928 446,250 438,116 438,074 440,675 438,857 -0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.03% 3.93% -0.96% 21.24% 6.72% 5.96% 5.01% -
ROE 2.63% 1.91% 0.21% 5.87% 1.25% 0.70% 0.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.67 36.25 27.52 30.86 26.06 20.03 25.48 51.65%
EPS 3.16 2.24 0.24 6.69 1.35 0.74 0.70 172.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.15 1.14 1.08 1.06 1.06 8.59%
Adjusted Per Share Value based on latest NOSH - 438,116
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.20 6.24 4.81 5.30 4.48 3.46 4.38 51.72%
EPS 0.54 0.39 0.04 1.15 0.23 0.13 0.12 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.2013 0.2012 0.1958 0.1855 0.1831 0.1824 8.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 0.93 1.13 1.24 1.10 0.735 0.555 -
P/RPS 2.10 2.57 4.11 4.02 4.22 3.67 2.18 -2.45%
P/EPS 31.65 41.52 470.83 18.54 81.48 99.32 79.29 -45.69%
EY 3.16 2.41 0.21 5.40 1.23 1.01 1.26 84.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.98 1.09 1.02 0.69 0.52 36.46%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 22/05/15 -
Price 1.03 1.01 0.825 1.16 1.16 0.775 0.705 -
P/RPS 2.16 2.79 3.00 3.76 4.45 3.87 2.77 -15.24%
P/EPS 32.59 45.09 343.75 17.34 85.93 104.73 100.71 -52.76%
EY 3.07 2.22 0.29 5.77 1.16 0.95 0.99 112.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.72 1.02 1.07 0.73 0.67 18.05%

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