[JAKS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Revenue 543,018 483,246 417,356 223,155 223,155 374,724 299,166 12.21%
PBT 46,457 48,086 33,642 4,356 4,356 -18,056 6,795 45.01%
Tax -5,084 -17,652 -12,754 -1,866 -1,866 -5,634 -3,331 8.51%
NP 41,373 30,434 20,888 2,490 2,490 -23,690 3,464 61.52%
-
NP to SH 46,037 16,019 7,156 2,618 2,618 -23,101 3,170 67.74%
-
Tax Rate 10.94% 36.71% 37.91% 42.84% 42.84% - 49.02% -
Total Cost 501,645 452,812 396,468 220,665 220,665 398,414 295,702 10.75%
-
Net Worth 513,546 467,116 449,238 0 445,361 446,666 446,653 2.73%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 513,546 467,116 449,238 0 445,361 446,666 446,653 2.73%
NOSH 438,928 440,675 436,153 440,952 440,952 446,666 425,384 0.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 7.62% 6.30% 5.00% 1.12% 1.12% -6.32% 1.16% -
ROE 8.96% 3.43% 1.59% 0.00% 0.59% -5.17% 0.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 123.71 109.66 95.69 50.61 50.61 83.89 70.33 11.53%
EPS 10.49 3.64 1.64 0.59 0.59 -5.17 0.75 66.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.06 1.03 0.00 1.01 1.00 1.05 2.11%
Adjusted Per Share Value based on latest NOSH - 440,952
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 21.29 18.95 16.36 8.75 8.75 14.69 11.73 12.21%
EPS 1.80 0.63 0.28 0.10 0.10 -0.91 0.12 68.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2013 0.1831 0.1761 0.00 0.1746 0.1751 0.1751 2.73%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 29/04/11 -
Price 0.93 0.735 0.65 0.41 0.35 0.52 0.66 -
P/RPS 0.75 0.67 0.68 0.81 0.69 0.62 0.94 -4.27%
P/EPS 8.87 20.22 39.62 69.06 58.95 -10.05 88.57 -35.90%
EY 11.28 4.95 2.52 1.45 1.70 -9.95 1.13 56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.63 0.00 0.35 0.52 0.63 4.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 22/08/16 27/08/15 29/08/14 - - 28/06/12 29/06/11 -
Price 1.01 0.775 0.73 0.00 0.00 0.50 0.62 -
P/RPS 0.82 0.71 0.76 0.00 0.00 0.60 0.88 -1.35%
P/EPS 9.63 21.32 44.49 0.00 0.00 -9.67 83.20 -34.09%
EY 10.38 4.69 2.25 0.00 0.00 -10.34 1.20 51.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.71 0.00 0.00 0.50 0.59 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