[JAKS] QoQ Quarter Result on 31-Jan-2010 [#1]

Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 90.97%
YoY- 92.87%
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 85,742 63,391 54,682 53,445 62,313 84,766 81,312 3.58%
PBT 2,530 1,270 894 -255 -580 1,441 544 177.84%
Tax -1,166 -511 -101 -223 -2,142 -1,275 -419 97.47%
NP 1,364 759 793 -478 -2,722 166 125 389.83%
-
NP to SH 1,195 557 809 -283 -3,134 214 142 312.13%
-
Tax Rate 46.09% 40.24% 11.30% - - 88.48% 77.02% -
Total Cost 84,378 62,632 53,889 53,923 65,035 84,600 81,187 2.59%
-
Net Worth 464,722 445,599 467,422 490,533 459,064 449,399 496,999 -4.36%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 464,722 445,599 467,422 490,533 459,064 449,399 496,999 -4.36%
NOSH 442,592 428,461 449,444 471,666 441,408 427,999 473,333 -4.36%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.59% 1.20% 1.45% -0.89% -4.37% 0.20% 0.15% -
ROE 0.26% 0.13% 0.17% -0.06% -0.68% 0.05% 0.03% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 19.37 14.80 12.17 11.33 14.12 19.81 17.18 8.30%
EPS 0.27 0.13 0.18 -0.06 -0.71 0.05 0.03 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.04 1.04 1.04 1.05 1.05 0.00%
Adjusted Per Share Value based on latest NOSH - 471,666
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 3.46 2.56 2.21 2.16 2.52 3.42 3.28 3.61%
EPS 0.05 0.02 0.03 -0.01 -0.13 0.01 0.01 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1799 0.1888 0.1981 0.1854 0.1815 0.2007 -4.35%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.75 0.75 0.81 0.74 0.76 0.91 0.47 -
P/RPS 3.87 5.07 6.66 6.53 5.38 4.59 2.74 25.80%
P/EPS 277.78 576.92 450.00 -1,233.33 -107.04 1,820.00 1,566.67 -68.33%
EY 0.36 0.17 0.22 -0.08 -0.93 0.05 0.06 229.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.78 0.71 0.73 0.87 0.45 35.41%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 30/09/10 30/06/10 26/03/10 31/12/09 30/09/09 29/06/09 -
Price 0.74 0.75 0.69 0.82 0.63 0.79 0.92 -
P/RPS 3.82 5.07 5.67 7.24 4.46 3.99 5.36 -20.16%
P/EPS 274.07 576.92 383.33 -1,366.67 -88.73 1,580.00 3,066.67 -79.92%
EY 0.36 0.17 0.26 -0.07 -1.13 0.06 0.03 421.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.79 0.61 0.75 0.88 -14.11%

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