[JAKS] YoY Cumulative Quarter Result on 31-Jul-2004 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ--%
YoY- 398.29%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Revenue 230,812 211,520 193,583 141,773 115,585 145,748 106,319 15.89%
PBT 13,318 -6,103 28,311 17,384 15,730 -9,078 -78,187 -
Tax -1,908 -1,415 -7,186 10,041 0 -116 -45 104.02%
NP 11,410 -7,518 21,125 27,425 15,730 -9,194 -78,232 -
-
NP to SH 11,463 -6,473 21,125 27,425 15,730 -9,194 -78,232 -
-
Tax Rate 14.33% - 25.38% -57.76% 0.00% - - -
Total Cost 219,402 219,038 172,458 114,348 99,855 154,942 184,551 3.34%
-
Net Worth 445,783 443,520 249,695 121,888 -554,976 -580,243 -551,456 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Net Worth 445,783 443,520 249,695 121,888 -554,976 -580,243 -551,456 -
NOSH 398,020 399,567 396,341 217,658 68,095 68,103 68,081 39.93%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
NP Margin 4.94% -3.55% 10.91% 19.34% 13.61% -6.31% -73.58% -
ROE 2.57% -1.46% 8.46% 22.50% 0.00% 0.00% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
RPS 57.99 52.94 48.84 65.14 169.74 214.01 156.17 -17.18%
EPS 2.88 -1.62 5.33 12.60 23.10 -13.50 -114.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 0.63 0.56 -8.15 -8.52 -8.10 -
Adjusted Per Share Value based on latest NOSH - 217,524
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
RPS 9.32 8.54 7.82 5.73 4.67 5.89 4.29 15.91%
EPS 0.46 -0.26 0.85 1.11 0.64 -0.37 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1791 0.1008 0.0492 -0.2241 -0.2343 -0.2227 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 - - - -
Price 1.00 0.50 1.19 1.28 0.00 0.00 0.00 -
P/RPS 1.72 0.94 2.44 1.97 0.00 0.00 0.00 -
P/EPS 34.72 -30.86 22.33 10.16 0.00 0.00 0.00 -
EY 2.88 -3.24 4.48 9.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 1.89 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 30/04/03 31/07/03 30/04/02 CAGR
Date 21/09/07 21/09/06 21/09/05 24/09/04 27/06/03 30/09/03 28/06/02 -
Price 0.82 0.46 1.05 1.26 0.00 0.00 0.00 -
P/RPS 1.41 0.87 2.15 1.93 0.00 0.00 0.00 -
P/EPS 28.47 -28.40 19.70 10.00 0.00 0.00 0.00 -
EY 3.51 -3.52 5.08 10.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.41 1.67 2.25 0.00 0.00 0.00 -

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