[JAKS] YoY Annualized Quarter 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- 497.72%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Revenue 307,749 282,026 258,110 189,030 154,113 145,748 141,758 15.89%
PBT 17,757 -8,137 37,748 23,178 20,973 -9,078 -104,249 -
Tax -2,544 -1,886 -9,581 13,388 0 -116 -60 104.02%
NP 15,213 -10,024 28,166 36,566 20,973 -9,194 -104,309 -
-
NP to SH 15,284 -8,630 28,166 36,566 20,973 -9,194 -104,309 -
-
Tax Rate 14.33% - 25.38% -57.76% 0.00% - - -
Total Cost 292,536 292,050 229,944 152,464 133,140 154,942 246,067 3.34%
-
Net Worth 445,783 443,520 249,695 121,888 -554,976 -580,243 -551,456 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Net Worth 445,783 443,520 249,695 121,888 -554,976 -580,243 -551,456 -
NOSH 398,020 399,567 396,341 217,658 68,095 68,103 68,081 39.93%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
NP Margin 4.94% -3.55% 10.91% 19.34% 13.61% -6.31% -73.58% -
ROE 3.43% -1.95% 11.28% 30.00% 0.00% 0.00% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
RPS 77.32 70.58 65.12 86.85 226.32 214.01 208.22 -17.18%
EPS 3.84 -2.16 7.11 16.80 30.80 -13.50 -153.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 0.63 0.56 -8.15 -8.52 -8.10 -
Adjusted Per Share Value based on latest NOSH - 217,524
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
RPS 12.43 11.39 10.42 7.63 6.22 5.89 5.72 15.91%
EPS 0.62 -0.35 1.14 1.48 0.85 -0.37 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1791 0.1008 0.0492 -0.2241 -0.2343 -0.2227 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 - - - -
Price 1.00 0.50 1.19 1.28 0.00 0.00 0.00 -
P/RPS 1.29 0.71 1.83 1.47 0.00 0.00 0.00 -
P/EPS 26.04 -23.15 16.74 7.62 0.00 0.00 0.00 -
EY 3.84 -4.32 5.97 13.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 1.89 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Date 21/09/07 21/09/06 21/09/05 24/09/04 27/06/03 30/09/03 28/06/02 -
Price 0.82 0.46 1.05 1.26 0.00 0.00 0.00 -
P/RPS 1.06 0.65 1.61 1.45 0.00 0.00 0.00 -
P/EPS 21.35 -21.30 14.77 7.50 0.00 0.00 0.00 -
EY 4.68 -4.70 6.77 13.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.41 1.67 2.25 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