[JAKS] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 47.52%
YoY- 116.75%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
Revenue 286,766 286,766 282,146 282,146 223,155 223,155 178,859 87.11%
PBT 14,367 14,367 7,018 7,018 4,356 4,356 3,801 484.06%
Tax -6,420 -6,420 -3,372 -3,372 -1,866 -1,866 -2,478 253.78%
NP 7,947 7,947 3,646 3,646 2,490 2,490 1,323 980.12%
-
NP to SH 4,577 4,577 3,862 3,862 2,618 2,618 1,446 361.51%
-
Tax Rate 44.69% 44.69% 48.05% 48.05% 42.84% 42.84% 65.19% -
Total Cost 278,819 278,819 278,500 278,500 220,665 220,665 177,536 82.05%
-
Net Worth 448,799 443,786 0 441,326 0 445,361 0 -
Dividend
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
Net Worth 448,799 443,786 0 441,326 0 445,361 0 -
NOSH 439,999 435,084 436,956 436,956 440,952 440,952 450,588 -3.10%
Ratio Analysis
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
NP Margin 2.77% 2.77% 1.29% 1.29% 1.12% 1.12% 0.74% -
ROE 1.02% 1.03% 0.00% 0.88% 0.00% 0.59% 0.00% -
Per Share
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 65.17 65.91 64.57 64.57 50.61 50.61 39.69 93.13%
EPS 1.04 1.05 0.88 0.88 0.59 0.59 0.32 377.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 0.00 1.01 0.00 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 436,956
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 11.24 11.24 11.06 11.06 8.75 8.75 7.01 87.13%
EPS 0.18 0.18 0.15 0.15 0.10 0.10 0.06 329.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.174 0.00 0.173 0.00 0.1746 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
Date 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 29/03/13 -
Price 0.505 0.555 0.53 0.46 0.41 0.35 0.345 -
P/RPS 0.77 0.84 0.82 0.71 0.81 0.69 0.87 -14.96%
P/EPS 48.55 52.76 59.97 52.05 69.06 58.95 107.51 -65.18%
EY 2.06 1.90 1.67 1.92 1.45 1.70 0.93 187.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.00 0.46 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 CAGR
Date - - - - - - - -
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