[JAKS] QoQ TTM Result on 31-Oct-2005 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -65.75%
YoY- -66.83%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 253,583 254,739 252,266 235,646 267,490 280,360 220,825 9.68%
PBT -15,210 -4,863 10,408 19,204 34,102 32,731 21,524 -
Tax -4,503 -6,879 -9,649 -10,274 -8,027 7,227 10,497 -
NP -19,713 -11,742 759 8,930 26,075 39,958 32,021 -
-
NP to SH -18,668 -10,976 1,041 8,930 26,075 39,958 32,021 -
-
Tax Rate - - 92.71% 53.50% 23.54% -22.08% -48.77% -
Total Cost 273,296 266,481 251,507 226,716 241,415 240,402 188,804 28.04%
-
Net Worth 438,449 444,000 446,080 238,338 249,745 229,458 196,705 70.88%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 438,449 444,000 446,080 238,338 249,745 229,458 196,705 70.88%
NOSH 394,999 400,000 398,285 397,231 396,421 376,161 333,398 12.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -7.77% -4.61% 0.30% 3.79% 9.75% 14.25% 14.50% -
ROE -4.26% -2.47% 0.23% 3.75% 10.44% 17.41% 16.28% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 64.20 63.68 63.34 59.32 67.48 74.53 66.23 -2.05%
EPS -4.73 -2.74 0.26 2.25 6.58 10.62 9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.12 0.60 0.63 0.61 0.59 52.57%
Adjusted Per Share Value based on latest NOSH - 397,231
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 9.94 9.99 9.89 9.24 10.49 10.99 8.66 9.65%
EPS -0.73 -0.43 0.04 0.35 1.02 1.57 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1741 0.1749 0.0934 0.0979 0.09 0.0771 70.91%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.50 0.58 0.57 0.84 1.19 1.78 1.87 -
P/RPS 0.78 0.91 0.90 1.42 1.76 2.39 2.82 -57.64%
P/EPS -10.58 -21.14 218.08 37.37 18.09 16.76 19.47 -
EY -9.45 -4.73 0.46 2.68 5.53 5.97 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.51 1.40 1.89 2.92 3.17 -72.88%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 21/09/06 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 - -
Price 0.46 0.50 0.51 0.45 1.05 1.30 0.00 -
P/RPS 0.72 0.79 0.81 0.76 1.56 1.74 0.00 -
P/EPS -9.73 -18.22 195.13 20.02 15.96 12.24 0.00 -
EY -10.27 -5.49 0.51 5.00 6.26 8.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.46 0.75 1.67 2.13 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