[JAKS] YoY Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -72.15%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 111,831 109,680 0 94,866 80,514 76,183 53,445 15.36%
PBT 8,241 7,875 0 1,630 1,547 1,067 -255 -
Tax -2,638 -3,166 0 -957 -1,022 -295 -223 61.34%
NP 5,603 4,709 0 673 525 772 -478 -
-
NP to SH 3,072 879 0 766 677 865 -283 -
-
Tax Rate 32.01% 40.20% - 58.71% 66.06% 27.65% - -
Total Cost 106,228 104,971 0 94,193 79,989 75,411 53,923 14.02%
-
Net Worth 465,188 448,289 0 450,588 446,819 454,124 490,533 -1.02%
Dividend
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 465,188 448,289 0 450,588 446,819 454,124 490,533 -1.02%
NOSH 438,857 439,499 450,588 450,588 451,333 432,499 471,666 -1.38%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.01% 4.29% 0.00% 0.71% 0.65% 1.01% -0.89% -
ROE 0.66% 0.20% 0.00% 0.17% 0.15% 0.19% -0.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 25.48 24.96 0.00 21.05 17.84 17.61 11.33 16.99%
EPS 0.70 0.20 0.00 0.17 0.15 0.20 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 0.00 1.00 0.99 1.05 1.04 0.36%
Adjusted Per Share Value based on latest NOSH - 450,588
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 4.38 4.30 0.00 3.72 3.16 2.99 2.10 15.29%
EPS 0.12 0.03 0.00 0.03 0.03 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1758 0.00 0.1767 0.1752 0.178 0.1923 -1.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/15 31/03/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.555 0.52 0.345 0.34 0.60 0.73 0.74 -
P/RPS 2.18 2.08 0.00 1.61 3.36 4.14 6.53 -19.13%
P/EPS 79.29 260.00 0.00 200.00 400.00 365.00 -1,233.33 -
EY 1.26 0.38 0.00 0.50 0.25 0.27 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.00 0.34 0.61 0.70 0.71 -5.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/05/15 30/05/14 - 28/03/13 29/03/12 31/03/11 26/03/10 -
Price 0.705 0.555 0.00 0.345 0.56 0.70 0.82 -
P/RPS 2.77 2.22 0.00 1.64 3.14 3.97 7.24 -16.97%
P/EPS 100.71 277.50 0.00 202.94 373.33 350.00 -1,366.67 -
EY 0.99 0.36 0.00 0.49 0.27 0.29 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.00 0.35 0.57 0.67 0.79 -3.13%

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