[JAKS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Revenue 563,872 400,192 415,980 0 446,310 396,142 300,066 12.97%
PBT 15,700 33,350 45,014 0 8,712 8,354 5,990 20.47%
Tax -5,546 -11,618 -15,914 0 -3,732 -6,826 -3,308 10.50%
NP 10,154 21,732 29,100 0 4,980 1,528 2,682 29.35%
-
NP to SH 21,806 12,666 8,562 0 5,236 2,426 2,836 48.34%
-
Tax Rate 35.32% 34.84% 35.35% - 42.84% 81.71% 55.23% -
Total Cost 553,718 378,460 386,880 0 441,330 394,614 297,384 12.76%
-
Net Worth 512,309 466,179 449,941 0 440,696 433,214 465,281 1.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 512,309 466,179 449,941 0 440,696 433,214 465,281 1.87%
NOSH 437,871 439,791 436,836 436,333 436,333 433,214 443,125 -0.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 1.80% 5.43% 7.00% 0.00% 1.12% 0.39% 0.89% -
ROE 4.26% 2.72% 1.90% 0.00% 1.19% 0.56% 0.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 128.78 91.00 95.23 0.00 102.29 91.44 67.72 13.23%
EPS 4.98 2.88 1.96 0.00 1.20 0.56 0.64 48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.06 1.03 0.00 1.01 1.00 1.05 2.11%
Adjusted Per Share Value based on latest NOSH - 440,952
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 22.11 15.69 16.31 0.00 17.50 15.53 11.76 12.98%
EPS 0.85 0.50 0.34 0.00 0.21 0.10 0.11 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.1828 0.1764 0.00 0.1728 0.1699 0.1824 1.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 29/04/11 -
Price 0.93 0.735 0.65 0.41 0.35 0.52 0.66 -
P/RPS 0.72 0.81 0.68 0.00 0.34 0.57 0.97 -5.59%
P/EPS 18.67 25.52 33.16 0.00 29.17 92.86 103.13 -28.13%
EY 5.35 3.92 3.02 0.00 3.43 1.08 0.97 39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.63 0.00 0.35 0.52 0.63 4.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 22/08/16 27/08/15 29/08/14 - 21/06/13 28/06/12 29/06/11 -
Price 1.01 0.775 0.73 0.00 0.415 0.50 0.62 -
P/RPS 0.78 0.85 0.77 0.00 0.41 0.55 0.92 -3.14%
P/EPS 20.28 26.91 37.24 0.00 34.58 89.29 96.88 -26.09%
EY 4.93 3.72 2.68 0.00 2.89 1.12 1.03 35.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.71 0.00 0.41 0.50 0.59 7.55%

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