[JAKS] YoY Cumulative Quarter Result on 30-Apr-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ--%
YoY- 115.83%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 200,096 207,990 0 223,155 198,071 150,033 108,127 12.64%
PBT 16,675 22,507 0 4,356 4,177 2,995 639 87.93%
Tax -5,809 -7,957 0 -1,866 -3,413 -1,654 -324 74.77%
NP 10,866 14,550 0 2,490 764 1,341 315 98.35%
-
NP to SH 6,333 4,281 0 2,618 1,213 1,418 526 61.81%
-
Tax Rate 34.84% 35.35% - 42.84% 81.71% 55.23% 50.70% -
Total Cost 189,230 193,440 0 220,665 197,307 148,692 107,812 11.49%
-
Net Worth 466,179 449,941 0 440,696 433,214 465,281 455,866 0.43%
Dividend
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 466,179 449,941 0 440,696 433,214 465,281 455,866 0.43%
NOSH 439,791 436,836 436,333 436,333 433,214 443,125 438,333 0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 5.43% 7.00% 0.00% 1.12% 0.39% 0.89% 0.29% -
ROE 1.36% 0.95% 0.00% 0.59% 0.28% 0.30% 0.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 45.50 47.61 0.00 51.14 45.72 33.86 24.67 12.56%
EPS 1.44 0.98 0.00 0.60 0.28 0.32 0.12 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 0.00 1.01 1.00 1.05 1.04 0.36%
Adjusted Per Share Value based on latest NOSH - 440,952
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 7.85 8.15 0.00 8.75 7.77 5.88 4.24 12.65%
EPS 0.25 0.17 0.00 0.10 0.05 0.06 0.02 62.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1764 0.00 0.1728 0.1699 0.1824 0.1787 0.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.735 0.65 0.41 0.35 0.52 0.66 0.81 -
P/RPS 1.62 1.37 0.00 0.68 1.14 1.95 3.28 -12.75%
P/EPS 51.04 66.33 0.00 58.33 185.71 206.25 675.00 -39.31%
EY 1.96 1.51 0.00 1.71 0.54 0.48 0.15 64.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.00 0.35 0.52 0.63 0.78 -2.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/08/15 29/08/14 - 21/06/13 28/06/12 29/06/11 30/06/10 -
Price 0.775 0.73 0.00 0.415 0.50 0.62 0.69 -
P/RPS 1.70 1.53 0.00 0.81 1.09 1.83 2.80 -9.20%
P/EPS 53.82 74.49 0.00 69.17 178.57 193.75 575.00 -36.75%
EY 1.86 1.34 0.00 1.45 0.56 0.52 0.17 58.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.00 0.41 0.50 0.59 0.66 1.96%

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