[JAKS] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 148.42%
YoY- 2142.21%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
Revenue 210,739 141,147 135,191 189,375 76,457 93,238 85,742 13.35%
PBT 102,635 -26,978 28,525 22,787 1,060 -24,100 2,530 67.57%
Tax -260 -5,022 195 -8,775 -840 -1,006 -1,166 -18.87%
NP 102,375 -32,000 28,720 14,012 220 -25,106 1,364 82.58%
-
NP to SH 107,499 -23,970 29,310 6,906 308 -25,127 1,195 87.25%
-
Tax Rate 0.25% - -0.68% 38.51% 79.25% - 46.09% -
Total Cost 108,364 173,147 106,471 175,363 76,237 118,344 84,378 3.54%
-
Net Worth 678,742 504,279 499,452 458,943 448,799 434,131 464,722 5.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
Net Worth 678,742 504,279 499,452 458,943 448,799 434,131 464,722 5.42%
NOSH 492,747 438,503 438,116 437,088 439,999 438,516 442,592 1.50%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
NP Margin 48.58% -22.67% 21.24% 7.40% 0.29% -26.93% 1.59% -
ROE 15.84% -4.75% 5.87% 1.50% 0.07% -5.79% 0.26% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
RPS 44.40 32.19 30.86 43.33 17.38 21.26 19.37 12.26%
EPS 22.65 -5.47 6.69 1.58 0.07 -5.73 0.27 85.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.15 1.14 1.05 1.02 0.99 1.05 4.40%
Adjusted Per Share Value based on latest NOSH - 437,088
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
RPS 8.26 5.53 5.30 7.42 3.00 3.66 3.36 13.36%
EPS 4.21 -0.94 1.15 0.27 0.01 -0.99 0.05 85.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2661 0.1977 0.1958 0.1799 0.176 0.1702 0.1822 5.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/11 29/10/10 -
Price 1.49 1.02 1.24 0.44 0.505 0.60 0.75 -
P/RPS 3.36 3.17 4.02 1.02 0.00 2.82 3.87 -1.95%
P/EPS 6.58 -18.66 18.54 27.85 0.00 -10.47 277.78 -40.65%
EY 15.20 -5.36 5.40 3.59 0.00 -9.55 0.36 68.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.89 1.09 0.42 0.50 0.61 0.71 5.46%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 CAGR
Date 28/02/18 01/03/17 29/02/16 17/02/15 28/02/14 30/12/11 29/12/10 -
Price 1.69 1.16 1.16 0.59 0.53 0.56 0.74 -
P/RPS 3.81 3.60 3.76 1.36 0.00 2.63 3.82 -0.03%
P/EPS 7.46 -21.22 17.34 37.34 0.00 -9.77 274.07 -39.49%
EY 13.40 -4.71 5.77 2.68 0.00 -10.23 0.36 65.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.02 0.56 0.52 0.57 0.70 7.55%

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