[JAKS] QoQ Quarter Result on 31-Oct-2003 [#4]

Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 151.89%
YoY- 176.97%
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 90,694 0 39,537 103,844 30,163 44,005 31,947 100.62%
PBT 10,007 0 -17,998 19,641 -24,808 -2,953 35,485 -57.02%
Tax 11,963 0 0 -6,709 -116 0 0 -
NP 21,970 0 -17,998 12,932 -24,924 -2,953 35,485 -27.37%
-
NP to SH 21,970 0 -17,998 12,932 -24,924 -2,953 35,485 -27.37%
-
Tax Rate -119.55% - - 34.16% - - 0.00% -
Total Cost 68,724 0 57,535 90,912 55,087 46,958 -3,538 -
-
Net Worth 121,813 0 -617,404 115,355 -580,039 -554,537 -552,155 -
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 121,813 0 -617,404 115,355 -580,039 -554,537 -552,155 -
NOSH 217,524 68,071 68,071 303,568 68,079 68,041 68,083 117.07%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 24.22% 0.00% -45.52% 12.45% -82.63% -6.71% 111.07% -
ROE 18.04% 0.00% 0.00% 11.21% 0.00% 0.00% 0.00% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 41.69 0.00 58.08 34.21 44.31 64.67 46.92 -7.58%
EPS 10.10 0.00 -26.44 4.26 -36.61 -4.34 52.12 -66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.00 -9.07 0.38 -8.52 -8.15 -8.11 -
Adjusted Per Share Value based on latest NOSH - 303,568
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.56 0.00 1.55 4.07 1.18 1.73 1.25 101.04%
EPS 0.86 0.00 -0.71 0.51 -0.98 -0.12 1.39 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.00 -0.2421 0.0452 -0.2274 -0.2174 -0.2165 -
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 - - - - - - -
Price 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.67 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 - 31/03/04 28/06/04 30/09/03 27/06/03 31/03/03 -
Price 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.02 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.00 0.00 0.00 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