[JAKS] QoQ TTM Result on 31-Jan-2004 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -260.38%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 164,601 90,694 0 217,549 209,959 145,748 157,604 2.92%
PBT 15,798 10,007 0 -26,118 27,365 -9,078 -22,928 -
Tax 11,122 11,963 0 -6,825 -6,825 -116 38,658 -56.25%
NP 26,920 21,970 0 -32,943 20,540 -9,194 15,730 42.84%
-
NP to SH 26,920 21,970 0 -32,943 20,540 -9,194 -22,928 -
-
Tax Rate -70.40% -119.55% - - 24.94% - - -
Total Cost 137,681 68,724 0 250,492 189,419 154,942 141,874 -1.97%
-
Net Worth 151,105 121,813 0 -617,404 115,355 -580,039 -554,537 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 151,105 121,813 0 -617,404 115,355 -580,039 -554,537 -
NOSH 260,526 217,524 68,071 68,071 303,568 68,079 68,041 143.75%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 16.35% 24.22% 0.00% -15.14% 9.78% -6.31% 9.98% -
ROE 17.82% 18.04% 0.00% 0.00% 17.81% 0.00% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 63.18 41.69 0.00 319.59 69.16 214.08 231.63 -57.77%
EPS 10.33 10.10 0.00 -48.39 6.77 -13.50 -33.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.00 -9.07 0.38 -8.52 -8.15 -
Adjusted Per Share Value based on latest NOSH - 68,071
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 6.65 3.66 0.00 8.78 8.48 5.89 6.36 3.00%
EPS 1.09 0.89 0.00 -1.33 0.83 -0.37 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0492 0.00 -0.2493 0.0466 -0.2342 -0.2239 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 - - - - - -
Price 1.37 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.17 3.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.26 12.67 0.00 0.00 0.00 0.00 0.00 -
EY 7.54 7.89 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 2.36 2.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date - - - 31/03/04 28/06/04 30/09/03 27/06/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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