[JAKS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Revenue 491,054 314,246 301,765 0 377,012 292,388 233,448 15.46%
PBT 20,057 26,847 31,131 0 8,648 6,052 4,862 31.51%
Tax -4,469 -8,315 -11,025 0 -4,329 -4,687 -2,869 8.94%
NP 15,588 18,532 20,106 0 4,319 1,365 1,993 48.83%
-
NP to SH 24,766 12,247 7,061 0 4,628 2,070 2,231 59.25%
-
Tax Rate 22.28% 30.97% 35.41% - 50.06% 77.45% 59.01% -
Total Cost 475,466 295,714 281,659 0 372,693 291,023 231,455 14.93%
-
Net Worth 526,003 474,077 451,728 0 440,969 440,425 459,323 2.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 526,003 474,077 451,728 0 440,969 440,425 459,323 2.65%
NOSH 438,336 438,960 438,571 436,603 436,603 440,425 437,450 0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.17% 5.90% 6.66% 0.00% 1.15% 0.47% 0.85% -
ROE 4.71% 2.58% 1.56% 0.00% 1.05% 0.47% 0.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 112.03 71.59 68.81 0.00 86.35 66.39 53.37 15.41%
EPS 5.65 2.79 1.61 0.00 1.06 0.47 0.51 59.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.08 1.03 0.00 1.01 1.00 1.05 2.61%
Adjusted Per Share Value based on latest NOSH - 436,956
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.25 12.32 11.83 0.00 14.78 11.46 9.15 15.46%
EPS 0.97 0.48 0.28 0.00 0.18 0.08 0.09 58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.1859 0.1771 0.00 0.1729 0.1727 0.1801 2.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 -
Price 1.00 1.10 0.72 0.53 0.46 0.47 0.70 -
P/RPS 0.89 1.54 1.05 0.00 0.53 0.71 1.31 -7.20%
P/EPS 17.70 39.43 44.72 0.00 43.40 100.00 137.25 -32.69%
EY 5.65 2.54 2.24 0.00 2.30 1.00 0.73 48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.02 0.70 0.00 0.46 0.47 0.67 4.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 24/11/16 17/11/15 28/11/14 - 26/09/13 24/09/12 27/09/11 -
Price 1.03 1.16 0.56 0.00 0.535 0.38 0.50 -
P/RPS 0.92 1.62 0.81 0.00 0.62 0.57 0.94 -0.41%
P/EPS 18.23 41.58 34.78 0.00 50.47 80.85 98.04 -27.76%
EY 5.49 2.41 2.88 0.00 1.98 1.24 1.02 38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 0.54 0.00 0.53 0.38 0.48 11.93%

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