[JAKS] QoQ Quarter Result on 31-Jul-2004 [#3]

Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ--%
YoY- 188.15%
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 59,535 56,224 73,907 90,694 0 39,537 103,844 -31.01%
PBT 11,207 5,726 5,791 10,007 0 -17,998 19,641 -31.22%
Tax -3,270 -625 -841 11,963 0 0 -6,709 -38.09%
NP 7,937 5,101 4,950 21,970 0 -17,998 12,932 -27.80%
-
NP to SH 7,937 5,101 4,950 21,970 0 -17,998 12,932 -27.80%
-
Tax Rate 29.18% 10.92% 14.52% -119.55% - - 34.16% -
Total Cost 51,598 51,123 68,957 68,724 0 57,535 90,912 -31.47%
-
Net Worth 229,458 196,705 148,499 121,813 0 -617,404 115,355 58.23%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 229,458 196,705 148,499 121,813 0 -617,404 115,355 58.23%
NOSH 376,161 333,398 260,526 217,524 68,071 68,071 303,568 15.38%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 13.33% 9.07% 6.70% 24.22% 0.00% -45.52% 12.45% -
ROE 3.46% 2.59% 3.33% 18.04% 0.00% 0.00% 11.21% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 15.83 16.86 28.37 41.69 0.00 58.08 34.21 -40.20%
EPS 2.11 1.53 1.90 10.10 0.00 -26.44 4.26 -37.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.57 0.56 0.00 -9.07 0.38 37.13%
Adjusted Per Share Value based on latest NOSH - 217,524
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.33 2.20 2.90 3.56 0.00 1.55 4.07 -31.07%
EPS 0.31 0.20 0.19 0.86 0.00 -0.71 0.51 -28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0771 0.0582 0.0478 0.00 -0.2421 0.0452 58.33%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 - - - -
Price 1.78 1.87 1.37 1.28 0.00 0.00 0.00 -
P/RPS 11.25 11.09 4.83 3.07 0.00 0.00 0.00 -
P/EPS 84.36 122.22 72.11 12.67 0.00 0.00 0.00 -
EY 1.19 0.82 1.39 7.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.17 2.40 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 17/12/04 24/09/04 - 31/03/04 28/06/04 -
Price 1.30 1.64 1.80 1.26 0.00 0.00 0.00 -
P/RPS 8.21 9.72 6.35 3.02 0.00 0.00 0.00 -
P/EPS 61.61 107.19 94.74 12.48 0.00 0.00 0.00 -
EY 1.62 0.93 1.06 8.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.78 3.16 2.25 0.00 0.00 0.00 -

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