[JAKS] QoQ TTM Result on 31-Jan-2005 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- 18.95%
YoY- 197.2%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 235,646 267,490 280,360 220,825 164,601 90,694 0 -
PBT 19,204 34,102 32,731 21,524 15,798 10,007 0 -
Tax -10,274 -8,027 7,227 10,497 11,122 11,963 0 -
NP 8,930 26,075 39,958 32,021 26,920 21,970 0 -
-
NP to SH 8,930 26,075 39,958 32,021 26,920 21,970 0 -
-
Tax Rate 53.50% 23.54% -22.08% -48.77% -70.40% -119.55% - -
Total Cost 226,716 241,415 240,402 188,804 137,681 68,724 0 -
-
Net Worth 238,338 249,745 229,458 196,705 151,105 121,813 0 -
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 238,338 249,745 229,458 196,705 151,105 121,813 0 -
NOSH 397,231 396,421 376,161 333,398 260,526 217,524 68,071 223.09%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 3.79% 9.75% 14.25% 14.50% 16.35% 24.22% 0.00% -
ROE 3.75% 10.44% 17.41% 16.28% 17.82% 18.04% 0.00% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 59.32 67.48 74.53 66.23 63.18 41.69 0.00 -
EPS 2.25 6.58 10.62 9.60 10.33 10.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.61 0.59 0.58 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,398
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 9.24 10.49 10.99 8.66 6.45 3.56 0.00 -
EPS 0.35 1.02 1.57 1.26 1.06 0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0979 0.09 0.0771 0.0592 0.0478 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 - -
Price 0.84 1.19 1.78 1.87 1.37 1.28 0.00 -
P/RPS 1.42 1.76 2.39 2.82 2.17 3.07 0.00 -
P/EPS 37.37 18.09 16.76 19.47 13.26 12.67 0.00 -
EY 2.68 5.53 5.97 5.14 7.54 7.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.89 2.92 3.17 2.36 2.29 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 21/09/05 28/06/05 - - - - -
Price 0.45 1.05 1.30 0.00 0.00 0.00 0.00 -
P/RPS 0.76 1.56 1.74 0.00 0.00 0.00 0.00 -
P/EPS 20.02 15.96 12.24 0.00 0.00 0.00 0.00 -
EY 5.00 6.26 8.17 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 0.75 1.67 2.13 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