[JAKS] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.01%
YoY- 249.49%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Revenue 210,197 154,788 122,807 111,831 109,680 0 94,866 16.65%
PBT 10,781 2,958 242 8,241 7,875 0 1,630 44.16%
Tax -438 -336 -1,420 -2,638 -3,166 0 -957 -14.04%
NP 10,343 2,622 -1,178 5,603 4,709 0 673 69.73%
-
NP to SH 17,842 7,544 1,071 3,072 879 0 766 83.96%
-
Tax Rate 4.06% 11.36% 586.78% 32.01% 40.20% - 58.71% -
Total Cost 199,854 152,166 123,985 106,228 104,971 0 94,193 15.68%
-
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
NOSH 545,943 482,197 446,250 438,857 439,499 450,588 450,588 3.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
NP Margin 4.92% 1.69% -0.96% 5.01% 4.29% 0.00% 0.71% -
ROE 2.51% 1.44% 0.21% 0.66% 0.20% 0.00% 0.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 42.55 35.23 27.52 25.48 24.96 0.00 21.05 14.59%
EPS 3.61 1.72 0.24 0.70 0.20 0.00 0.17 80.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.19 1.15 1.06 1.02 0.00 1.00 7.31%
Adjusted Per Share Value based on latest NOSH - 438,857
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 8.24 6.07 4.81 4.38 4.30 0.00 3.72 16.64%
EPS 0.70 0.30 0.04 0.12 0.03 0.00 0.03 84.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2789 0.205 0.2012 0.1824 0.1758 0.00 0.1767 9.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/01/13 -
Price 1.46 1.48 1.13 0.555 0.52 0.345 0.34 -
P/RPS 3.43 4.20 4.11 2.18 2.08 0.00 1.61 15.77%
P/EPS 40.42 86.19 470.83 79.29 260.00 0.00 200.00 -26.62%
EY 2.47 1.16 0.21 1.26 0.38 0.00 0.50 36.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.24 0.98 0.52 0.51 0.00 0.34 23.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 23/05/18 24/05/17 30/05/16 22/05/15 30/05/14 - 28/03/13 -
Price 1.50 1.54 0.825 0.705 0.555 0.00 0.345 -
P/RPS 3.52 4.37 3.00 2.77 2.22 0.00 1.64 15.93%
P/EPS 41.53 89.68 343.75 100.71 277.50 0.00 202.94 -26.44%
EY 2.41 1.12 0.29 0.99 0.36 0.00 0.49 36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.29 0.72 0.67 0.54 0.00 0.35 23.47%

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