[JAKS] QoQ TTM Result on 31-Jul-2004 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ--%
YoY- 338.96%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 280,360 220,825 164,601 90,694 0 217,549 209,959 21.28%
PBT 32,731 21,524 15,798 10,007 0 -26,118 27,365 12.69%
Tax 7,227 10,497 11,122 11,963 0 -6,825 -6,825 -
NP 39,958 32,021 26,920 21,970 0 -32,943 20,540 55.89%
-
NP to SH 39,958 32,021 26,920 21,970 0 -32,943 20,540 55.89%
-
Tax Rate -22.08% -48.77% -70.40% -119.55% - - 24.94% -
Total Cost 240,402 188,804 137,681 68,724 0 250,492 189,419 17.23%
-
Net Worth 229,458 196,705 151,105 121,813 0 -617,404 115,355 58.23%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 229,458 196,705 151,105 121,813 0 -617,404 115,355 58.23%
NOSH 376,161 333,398 260,526 217,524 68,071 68,071 303,568 15.38%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 14.25% 14.50% 16.35% 24.22% 0.00% -15.14% 9.78% -
ROE 17.41% 16.28% 17.82% 18.04% 0.00% 0.00% 17.81% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 74.53 66.23 63.18 41.69 0.00 319.59 69.16 5.11%
EPS 10.62 9.60 10.33 10.10 0.00 -48.39 6.77 35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.58 0.56 0.00 -9.07 0.38 37.13%
Adjusted Per Share Value based on latest NOSH - 217,524
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 10.99 8.66 6.45 3.56 0.00 8.53 8.23 21.28%
EPS 1.57 1.26 1.06 0.86 0.00 -1.29 0.81 55.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0771 0.0592 0.0478 0.00 -0.2421 0.0452 58.33%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 - - - -
Price 1.78 1.87 1.37 1.28 0.00 0.00 0.00 -
P/RPS 2.39 2.82 2.17 3.07 0.00 0.00 0.00 -
P/EPS 16.76 19.47 13.26 12.67 0.00 0.00 0.00 -
EY 5.97 5.14 7.54 7.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.17 2.36 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 - - - - 31/03/04 28/06/04 -
Price 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.24 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.17 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 2.13 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