[JAKS] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -53.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
Revenue 619,152 491,228 447,324 438,720 0 379,464 322,056 13.48%
PBT 11,832 968 32,964 31,500 0 6,520 6,188 13.36%
Tax -1,344 -5,680 -10,552 -12,664 0 -3,828 -4,088 -19.36%
NP 10,488 -4,712 22,412 18,836 0 2,692 2,100 36.51%
-
NP to SH 30,176 4,284 12,288 3,516 0 3,064 2,708 59.45%
-
Tax Rate 11.36% 586.78% 32.01% 40.20% - 58.71% 66.06% -
Total Cost 608,664 495,940 424,912 419,884 0 376,772 319,956 13.25%
-
Net Worth 522,793 513,187 465,188 448,289 0 450,588 446,819 3.08%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
Net Worth 522,793 513,187 465,188 448,289 0 450,588 446,819 3.08%
NOSH 482,197 446,250 438,857 439,499 450,588 450,588 451,333 1.28%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
NP Margin 1.69% -0.96% 5.01% 4.29% 0.00% 0.71% 0.65% -
ROE 5.77% 0.83% 2.64% 0.78% 0.00% 0.68% 0.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
RPS 140.93 110.08 101.93 99.82 0.00 84.22 71.36 14.07%
EPS 6.88 0.96 2.80 0.80 0.00 0.68 0.60 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.06 1.02 0.00 1.00 0.99 3.62%
Adjusted Per Share Value based on latest NOSH - 439,499
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
RPS 24.28 19.26 17.54 17.20 0.00 14.88 12.63 13.48%
EPS 1.18 0.17 0.48 0.14 0.00 0.12 0.11 58.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.205 0.2012 0.1824 0.1758 0.00 0.1767 0.1752 3.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/01/13 31/01/12 -
Price 1.48 1.13 0.555 0.52 0.345 0.34 0.60 -
P/RPS 1.05 1.03 0.54 0.52 0.00 0.40 0.84 4.41%
P/EPS 21.55 117.71 19.82 65.00 0.00 50.00 100.00 -25.69%
EY 4.64 0.85 5.05 1.54 0.00 2.00 1.00 34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.98 0.52 0.51 0.00 0.34 0.61 14.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 CAGR
Date 24/05/17 30/05/16 22/05/15 30/05/14 - 28/03/13 29/03/12 -
Price 1.54 0.825 0.705 0.555 0.00 0.345 0.56 -
P/RPS 1.09 0.75 0.69 0.56 0.00 0.41 0.78 6.69%
P/EPS 22.42 85.94 25.18 69.38 0.00 50.74 93.33 -24.11%
EY 4.46 1.16 3.97 1.44 0.00 1.97 1.07 31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.72 0.67 0.54 0.00 0.35 0.57 17.12%

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