[JAKS] QoQ Quarter Result on 31-Jul-2011 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 47.02%
YoY- 45.96%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 117,557 80,514 93,238 83,415 73,850 76,183 85,742 23.43%
PBT 2,630 1,547 -24,100 1,867 1,928 1,067 2,530 2.62%
Tax -2,391 -1,022 -1,006 -1,215 -1,359 -295 -1,166 61.47%
NP 239 525 -25,106 652 569 772 1,364 -68.72%
-
NP to SH 536 677 -25,127 813 553 865 1,195 -41.43%
-
Tax Rate 90.91% 66.06% - 65.08% 70.49% 27.65% 46.09% -
Total Cost 117,318 79,989 118,344 82,763 73,281 75,411 84,378 24.59%
-
Net Worth 446,666 446,819 434,131 449,289 446,653 454,124 464,722 -2.60%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 446,666 446,819 434,131 449,289 446,653 454,124 464,722 -2.60%
NOSH 446,666 451,333 438,516 427,894 425,384 432,499 442,592 0.61%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.20% 0.65% -26.93% 0.78% 0.77% 1.01% 1.59% -
ROE 0.12% 0.15% -5.79% 0.18% 0.12% 0.19% 0.26% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 26.32 17.84 21.26 19.49 17.36 17.61 19.37 22.70%
EPS 0.12 0.15 -5.73 0.19 0.13 0.20 0.27 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 1.05 1.05 1.05 1.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 427,894
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.75 3.25 3.77 3.37 2.98 3.08 3.46 23.54%
EPS 0.02 0.03 -1.01 0.03 0.02 0.03 0.05 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1804 0.1753 0.1814 0.1804 0.1834 0.1877 -2.61%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.52 0.60 0.60 0.70 0.66 0.73 0.75 -
P/RPS 1.98 3.36 2.82 3.59 3.80 4.14 3.87 -36.05%
P/EPS 433.33 400.00 -10.47 368.42 507.69 365.00 277.78 34.54%
EY 0.23 0.25 -9.55 0.27 0.20 0.27 0.36 -25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.67 0.63 0.70 0.71 -18.76%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 30/12/11 27/09/11 29/06/11 31/03/11 29/12/10 -
Price 0.50 0.56 0.56 0.50 0.62 0.70 0.74 -
P/RPS 1.90 3.14 2.63 2.56 3.57 3.97 3.82 -37.25%
P/EPS 416.67 373.33 -9.77 263.16 476.92 350.00 274.07 32.25%
EY 0.24 0.27 -10.23 0.38 0.21 0.29 0.36 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.57 0.48 0.59 0.67 0.70 -20.11%

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