[JAKS] YoY Cumulative Quarter Result on 31-Jan-2010 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 95.8%
YoY- 92.87%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 94,866 80,514 76,183 53,445 49,691 52,258 96,266 -0.24%
PBT 1,630 1,547 1,067 -255 -3,835 538 6,289 -20.13%
Tax -957 -1,022 -295 -223 -120 -150 -1,219 -3.94%
NP 673 525 772 -478 -3,955 388 5,070 -28.55%
-
NP to SH 766 677 865 -283 -3,967 487 5,164 -27.22%
-
Tax Rate 58.71% 66.06% 27.65% - - 27.88% 19.38% -
Total Cost 94,193 79,989 75,411 53,923 53,646 51,870 91,196 0.53%
-
Net Worth 450,588 446,819 454,124 490,533 462,816 426,124 440,926 0.36%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 450,588 446,819 454,124 490,533 462,816 426,124 440,926 0.36%
NOSH 450,588 451,333 432,499 471,666 440,777 405,833 397,230 2.12%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.71% 0.65% 1.01% -0.89% -7.96% 0.74% 5.27% -
ROE 0.17% 0.15% 0.19% -0.06% -0.86% 0.11% 1.17% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 21.05 17.84 17.61 11.33 11.27 12.88 24.23 -2.31%
EPS 0.17 0.15 0.20 -0.06 -0.90 0.12 1.30 -28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 1.05 1.04 1.05 1.05 1.11 -1.72%
Adjusted Per Share Value based on latest NOSH - 471,666
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.72 3.16 2.99 2.10 1.95 2.05 3.77 -0.22%
EPS 0.03 0.03 0.03 -0.01 -0.16 0.02 0.20 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1752 0.178 0.1923 0.1815 0.1671 0.1729 0.36%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.34 0.60 0.73 0.74 0.44 1.24 0.49 -
P/RPS 1.61 3.36 4.14 6.53 3.90 9.63 2.02 -3.70%
P/EPS 200.00 400.00 365.00 -1,233.33 -48.89 1,033.33 37.69 32.03%
EY 0.50 0.25 0.27 -0.08 -2.05 0.10 2.65 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.70 0.71 0.42 1.18 0.44 -4.20%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 31/03/11 26/03/10 31/03/09 28/03/08 29/03/07 -
Price 0.345 0.56 0.70 0.82 0.38 0.73 0.53 -
P/RPS 1.64 3.14 3.97 7.24 3.37 5.67 2.19 -4.70%
P/EPS 202.94 373.33 350.00 -1,366.67 -42.22 608.33 40.77 30.63%
EY 0.49 0.27 0.29 -0.07 -2.37 0.16 2.45 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.67 0.79 0.36 0.70 0.48 -5.12%

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