[JAKS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 17.27%
YoY- 181.87%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 684,172 664,182 632,201 637,986 543,018 472,154 461,178 30.10%
PBT -16,728 -4,205 -6,921 48,492 46,457 47,283 55,282 -
Tax -6,507 -8,407 -9,491 -4,274 -5,084 -6,902 -8,120 -13.73%
NP -23,235 -12,612 -16,412 44,218 41,373 40,381 47,162 -
-
NP to SH -644 7,269 796 53,986 46,037 39,466 41,467 -
-
Tax Rate - - - 8.81% 10.94% 14.60% 14.69% -
Total Cost 707,407 676,794 648,613 593,768 501,645 431,773 414,016 42.96%
-
Net Worth 539,727 522,793 504,279 526,443 513,546 513,187 499,452 5.31%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 539,727 522,793 504,279 526,443 513,546 513,187 499,452 5.31%
NOSH 449,772 439,322 438,503 438,702 438,928 446,250 438,116 1.76%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.40% -1.90% -2.60% 6.93% 7.62% 8.55% 10.23% -
ROE -0.12% 1.39% 0.16% 10.25% 8.96% 7.69% 8.30% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 152.12 151.18 144.17 145.43 123.71 105.80 105.26 27.85%
EPS -0.14 1.65 0.18 12.31 10.49 8.84 9.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.15 1.20 1.17 1.15 1.14 3.48%
Adjusted Per Share Value based on latest NOSH - 438,702
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.63 26.82 25.53 25.76 21.93 19.07 18.62 30.12%
EPS -0.03 0.29 0.03 2.18 1.86 1.59 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.2111 0.2036 0.2126 0.2074 0.2072 0.2017 5.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.43 1.48 1.02 1.00 0.93 1.13 1.24 -
P/RPS 0.94 0.98 0.71 0.69 0.75 1.07 1.18 -14.07%
P/EPS -998.72 89.45 561.90 8.13 8.87 12.78 13.10 -
EY -0.10 1.12 0.18 12.31 11.28 7.83 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 0.89 0.83 0.79 0.98 1.09 6.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 24/05/17 01/03/17 24/11/16 22/08/16 30/05/16 29/02/16 -
Price 1.41 1.58 1.16 1.03 1.01 0.825 1.16 -
P/RPS 0.93 1.05 0.80 0.71 0.82 0.78 1.10 -10.59%
P/EPS -984.75 95.49 639.03 8.37 9.63 9.33 12.26 -
EY -0.10 1.05 0.16 11.95 10.38 10.72 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.33 1.01 0.86 0.86 0.72 1.02 10.21%

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