[JAKS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 106.15%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
Revenue 388,533 325,733 281,936 200,096 207,990 0 223,155 11.32%
PBT 16,809 -1,601 7,850 16,675 22,507 0 4,356 29.84%
Tax -1,474 -586 -2,773 -5,809 -7,957 0 -1,866 -4.45%
NP 15,335 -2,187 5,077 10,866 14,550 0 2,490 42.13%
-
NP to SH 30,579 9,523 10,903 6,333 4,281 0 2,618 60.87%
-
Tax Rate 8.77% - 35.32% 34.84% 35.35% - 42.84% -
Total Cost 373,198 327,920 276,859 189,230 193,440 0 220,665 10.69%
-
Net Worth 765,839 539,037 512,309 466,179 449,941 0 440,696 11.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
Net Worth 765,839 539,037 512,309 466,179 449,941 0 440,696 11.28%
NOSH 545,943 449,198 437,871 439,791 436,836 436,333 436,333 4.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
NP Margin 3.95% -0.67% 1.80% 5.43% 7.00% 0.00% 1.12% -
ROE 3.99% 1.77% 2.13% 1.36% 0.95% 0.00% 0.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
RPS 74.58 72.51 64.39 45.50 47.61 0.00 51.14 7.57%
EPS 5.87 2.12 2.49 1.44 0.98 0.00 0.60 55.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.20 1.17 1.06 1.03 0.00 1.01 7.52%
Adjusted Per Share Value based on latest NOSH - 440,675
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
RPS 15.23 12.77 11.05 7.85 8.15 0.00 8.75 11.31%
EPS 1.20 0.37 0.43 0.25 0.17 0.00 0.10 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.2113 0.2009 0.1828 0.1764 0.00 0.1728 11.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/04/13 -
Price 1.33 1.43 0.93 0.735 0.65 0.41 0.35 -
P/RPS 1.78 1.97 1.44 1.62 1.37 0.00 0.68 20.45%
P/EPS 22.66 67.45 37.35 51.04 66.33 0.00 58.33 -16.71%
EY 4.41 1.48 2.68 1.96 1.51 0.00 1.71 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.19 0.79 0.69 0.63 0.00 0.35 20.04%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 CAGR
Date 28/08/18 17/08/17 22/08/16 27/08/15 29/08/14 - 21/06/13 -
Price 0.965 1.41 1.01 0.775 0.73 0.00 0.415 -
P/RPS 1.29 1.94 1.57 1.70 1.53 0.00 0.81 9.41%
P/EPS 16.44 66.51 40.56 53.82 74.49 0.00 69.17 -24.26%
EY 6.08 1.50 2.47 1.86 1.34 0.00 1.45 31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.18 0.86 0.73 0.71 0.00 0.41 9.64%

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