[JAKS] QoQ Quarter Result on 31-Jul-2012 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 59.89%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 94,866 0 83,993 94,317 117,557 80,514 93,238 1.38%
PBT 1,630 0 2,171 1,875 2,630 1,547 -24,100 -
Tax -957 0 -1,521 -1,274 -2,391 -1,022 -1,006 -3.90%
NP 673 0 650 601 239 525 -25,106 -
-
NP to SH 766 0 680 857 536 677 -25,127 -
-
Tax Rate 58.71% - 70.06% 67.95% 90.91% 66.06% - -
Total Cost 94,193 0 83,343 93,716 117,318 79,989 118,344 -16.63%
-
Net Worth 450,588 449,444 449,444 428,499 446,666 446,819 434,131 3.00%
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 450,588 449,444 449,444 428,499 446,666 446,819 434,131 3.00%
NOSH 450,588 449,444 449,444 428,499 446,666 451,333 438,516 2.18%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.71% 0.00% 0.77% 0.64% 0.20% 0.65% -26.93% -
ROE 0.17% 0.00% 0.15% 0.20% 0.12% 0.15% -5.79% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.05 0.00 18.69 22.01 26.32 17.84 21.26 -0.78%
EPS 0.17 0.00 0.16 0.20 0.12 0.15 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 0.99 0.99 0.80%
Adjusted Per Share Value based on latest NOSH - 428,499
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 3.72 0.00 3.29 3.70 4.61 3.16 3.66 1.30%
EPS 0.03 0.00 0.03 0.03 0.02 0.03 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1762 0.1762 0.168 0.1751 0.1752 0.1702 3.03%
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.34 0.35 0.37 0.47 0.52 0.60 0.60 -
P/RPS 1.61 0.00 1.98 2.14 1.98 3.36 2.82 -36.02%
P/EPS 200.00 0.00 244.55 235.00 433.33 400.00 -10.47 -
EY 0.50 0.00 0.41 0.43 0.23 0.25 -9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.47 0.52 0.61 0.61 -37.23%
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/03/13 - 31/12/12 24/09/12 28/06/12 29/03/12 30/12/11 -
Price 0.345 0.00 0.35 0.38 0.50 0.56 0.56 -
P/RPS 1.64 0.00 1.87 1.73 1.90 3.14 2.63 -31.36%
P/EPS 202.94 0.00 231.33 190.00 416.67 373.33 -9.77 -
EY 0.49 0.00 0.43 0.53 0.24 0.27 -10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.35 0.38 0.50 0.57 0.57 -32.20%

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