[JAKS] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 0.19%
YoY- -773.0%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 273,176 295,867 376,381 385,626 374,724 331,017 326,686 -13.28%
PBT 5,676 6,676 8,223 -18,048 -18,056 -18,758 -19,238 -
Tax -3,752 -5,186 -6,208 -5,693 -5,634 -4,602 -3,875 -2.53%
NP 1,924 1,490 2,015 -23,741 -23,690 -23,360 -23,113 -
-
NP to SH 2,303 2,073 2,750 -23,057 -23,101 -23,084 -22,896 -
-
Tax Rate 66.10% 77.68% 75.50% - - - - -
Total Cost 271,252 294,377 374,366 409,367 398,414 354,377 349,799 -18.34%
-
Net Worth 450,588 449,444 449,444 428,499 446,666 446,819 434,131 3.00%
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 450,588 449,444 449,444 428,499 446,666 446,819 434,131 3.00%
NOSH 450,588 449,444 449,444 428,499 446,666 451,333 438,516 2.18%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.70% 0.50% 0.54% -6.16% -6.32% -7.06% -7.07% -
ROE 0.51% 0.46% 0.61% -5.38% -5.17% -5.17% -5.27% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 60.63 65.83 83.74 89.99 83.89 73.34 74.50 -15.14%
EPS 0.51 0.46 0.61 -5.38 -5.17 -5.11 -5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 0.99 0.99 0.80%
Adjusted Per Share Value based on latest NOSH - 428,499
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.03 11.95 15.20 15.57 15.13 13.37 13.19 -13.28%
EPS 0.09 0.08 0.11 -0.93 -0.93 -0.93 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1815 0.1815 0.173 0.1804 0.1804 0.1753 3.03%
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.34 0.35 0.37 0.47 0.52 0.60 0.60 -
P/RPS 0.56 0.53 0.44 0.52 0.62 0.82 0.81 -25.48%
P/EPS 66.52 75.88 60.47 -8.73 -10.05 -11.73 -11.49 -
EY 1.50 1.32 1.65 -11.45 -9.95 -8.52 -8.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.47 0.52 0.61 0.61 -37.23%
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - - 31/12/12 24/09/12 28/06/12 29/03/12 30/12/11 -
Price 0.00 0.00 0.35 0.38 0.50 0.56 0.56 -
P/RPS 0.00 0.00 0.42 0.42 0.60 0.76 0.75 -
P/EPS 0.00 0.00 57.20 -7.06 -9.67 -10.95 -10.73 -
EY 0.00 0.00 1.75 -14.16 -10.34 -9.13 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.38 0.50 0.57 0.57 -

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