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

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Revenue 209,118 114,150 93,775 0 153,857 94,317 83,415 19.44%
PBT 12,207 10,172 8,624 0 4,292 1,875 1,867 43.76%
Tax -1,696 -2,506 -3,068 0 -2,463 -1,274 -1,215 6.66%
NP 10,511 7,666 5,556 0 1,829 601 652 71.16%
-
NP to SH 13,863 5,914 2,780 0 2,010 857 813 73.03%
-
Tax Rate 13.89% 24.64% 35.58% - 57.39% 67.95% 65.08% -
Total Cost 198,607 106,484 88,219 0 152,028 93,716 82,763 18.43%
-
Net Worth 526,443 473,120 454,507 0 441,326 428,499 449,289 3.11%
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 526,443 473,120 454,507 0 441,326 428,499 449,289 3.11%
NOSH 438,702 438,074 441,269 436,956 436,956 428,499 427,894 0.48%
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 5.03% 6.72% 5.92% 0.00% 1.19% 0.64% 0.78% -
ROE 2.63% 1.25% 0.61% 0.00% 0.46% 0.20% 0.18% -
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 47.67 26.06 21.25 0.00 35.21 22.01 19.49 18.87%
EPS 3.16 1.35 0.63 0.00 0.46 0.20 0.19 72.20%
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 8.20 4.48 3.68 0.00 6.03 3.70 3.27 19.45%
EPS 0.54 0.23 0.11 0.00 0.08 0.03 0.03 74.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.1855 0.1782 0.00 0.173 0.168 0.1762 3.10%
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 2.10 4.22 3.39 0.00 1.31 2.14 3.59 -9.84%
P/EPS 31.65 81.48 114.29 0.00 100.00 235.00 368.42 -37.78%
EY 3.16 1.23 0.87 0.00 1.00 0.43 0.27 60.89%
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 2.16 4.45 2.64 0.00 1.52 1.73 2.56 -3.23%
P/EPS 32.59 85.93 88.89 0.00 116.30 190.00 263.16 -33.22%
EY 3.07 1.16 1.13 0.00 0.86 0.53 0.38 49.76%
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