[JAKS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 19.56%
YoY- 159.91%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Revenue 724,427 615,449 637,986 503,621 378,222 282,146 282,146 20.00%
PBT 107,543 -17,722 48,492 49,634 32,191 7,018 7,018 69.54%
Tax -1,846 -6,109 -4,274 -17,090 -11,865 -3,372 -3,372 -11.00%
NP 105,697 -23,831 44,218 32,544 20,326 3,646 3,646 91.79%
-
NP to SH 135,302 -4,853 53,986 19,153 7,369 3,862 3,862 98.95%
-
Tax Rate 1.72% - 8.81% 34.43% 36.86% 48.05% 48.05% -
Total Cost 618,730 639,280 593,768 471,077 357,896 278,500 278,500 16.69%
-
Net Worth 778,206 563,534 526,443 473,120 454,507 0 441,326 11.59%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Net Worth 778,206 563,534 526,443 473,120 454,507 0 441,326 11.59%
NOSH 545,943 461,913 438,702 438,074 441,269 436,956 436,956 4.40%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
NP Margin 14.59% -3.87% 6.93% 6.46% 5.37% 1.29% 1.29% -
ROE 17.39% -0.86% 10.25% 4.05% 1.62% 0.00% 0.88% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
RPS 136.84 133.24 145.43 114.96 85.71 64.57 64.57 15.63%
EPS 25.56 -1.05 12.31 4.37 1.67 0.88 0.88 91.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.22 1.20 1.08 1.03 0.00 1.01 7.52%
Adjusted Per Share Value based on latest NOSH - 438,074
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
RPS 28.40 24.13 25.01 19.75 14.83 11.06 11.06 20.01%
EPS 5.30 -0.19 2.12 0.75 0.29 0.15 0.15 99.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3051 0.2209 0.2064 0.1855 0.1782 0.00 0.173 11.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 -
Price 1.03 1.28 1.00 1.10 0.72 0.53 0.46 -
P/RPS 0.75 0.96 0.69 0.96 0.84 0.82 0.71 1.06%
P/EPS 4.03 -121.83 8.13 25.16 43.11 59.97 52.05 -39.03%
EY 24.81 -0.82 12.31 3.97 2.32 1.67 1.92 64.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.05 0.83 1.02 0.70 0.00 0.46 8.46%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Date 29/11/18 22/11/17 24/11/16 17/11/15 28/11/14 - - -
Price 0.575 1.38 1.03 1.16 0.56 0.00 0.00 -
P/RPS 0.42 1.04 0.71 1.01 0.65 0.00 0.00 -
P/EPS 2.25 -131.35 8.37 26.53 33.53 0.00 0.00 -
EY 44.45 -0.76 11.95 3.77 2.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.13 0.86 1.07 0.54 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