[JAKS] QoQ Quarter Result on 31-Oct-2006 [#4]

Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 24.3%
YoY- 104.03%
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 63,822 70,724 96,266 81,525 76,668 62,008 72,844 -8.45%
PBT 1,704 5,325 6,289 1,161 1,031 -4,064 -3,070 -
Tax -525 -164 -1,219 -994 -915 -500 0 -
NP 1,179 5,161 5,070 167 116 -4,564 -3,070 -
-
NP to SH 1,143 5,156 5,164 491 395 -4,080 -2,788 -
-
Tax Rate 30.81% 3.08% 19.38% 85.62% 88.75% - - -
Total Cost 62,643 65,563 91,196 81,358 76,552 66,572 75,914 -12.05%
-
Net Worth 441,434 447,652 440,926 453,250 438,449 444,000 446,080 -0.69%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 441,434 447,652 440,926 453,250 438,449 444,000 446,080 -0.69%
NOSH 394,137 399,689 397,230 408,333 394,999 400,000 398,285 -0.69%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 1.85% 7.30% 5.27% 0.20% 0.15% -7.36% -4.21% -
ROE 0.26% 1.15% 1.17% 0.11% 0.09% -0.92% -0.63% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 16.19 17.69 24.23 19.97 19.41 15.50 18.29 -7.82%
EPS 0.29 1.29 1.30 0.12 0.10 -1.02 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.11 1.11 1.11 1.11 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 408,333
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 2.58 2.86 3.89 3.29 3.10 2.50 2.94 -8.36%
EPS 0.05 0.21 0.21 0.02 0.02 -0.16 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1808 0.1781 0.183 0.1771 0.1793 0.1801 -0.66%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.00 0.81 0.49 0.47 0.50 0.58 0.57 -
P/RPS 6.18 4.58 2.02 2.35 2.58 3.74 3.12 57.91%
P/EPS 344.83 62.79 37.69 390.87 500.00 -56.86 -81.43 -
EY 0.29 1.59 2.65 0.26 0.20 -1.76 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.44 0.42 0.45 0.52 0.51 45.09%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 21/09/07 18/06/07 29/03/07 21/12/06 21/09/06 28/06/06 20/03/06 -
Price 0.82 0.80 0.53 0.44 0.46 0.50 0.51 -
P/RPS 5.06 4.52 2.19 2.20 2.37 3.23 2.79 48.88%
P/EPS 282.76 62.02 40.77 365.92 460.00 -49.02 -72.86 -
EY 0.35 1.61 2.45 0.27 0.22 -2.04 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.48 0.40 0.41 0.45 0.46 36.16%

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