[JAKS] YoY TTM Result on 31-Jan-2004 [#1]

Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -260.38%
YoY- 42.83%
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
Revenue 316,467 252,266 220,825 217,549 168,109 212,744 107,666 -1.15%
PBT 4,417 10,408 21,524 -26,118 -176,710 -51,610 -30,245 -
Tax -3,628 -9,649 10,497 -6,825 159,221 51,610 30,245 -
NP 789 759 32,021 -32,943 -17,489 0 0 -100.00%
-
NP to SH 1,970 1,041 32,021 -32,943 -173,425 -50,634 -27,725 -
-
Tax Rate 82.14% 92.71% -48.77% - - - - -
Total Cost 315,678 251,507 188,804 250,492 185,598 212,744 107,666 -1.15%
-
Net Worth 440,926 446,080 196,705 -617,404 -396,889 -223,376 -172,370 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 440,926 446,080 196,705 -617,404 -396,889 -223,376 -172,370 -
NOSH 397,230 398,285 333,398 68,071 68,077 68,096 68,071 -1.88%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 0.25% 0.30% 14.50% -15.14% -10.40% 0.00% 0.00% -
ROE 0.45% 0.23% 16.28% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
RPS 79.67 63.34 66.23 319.59 246.94 312.42 158.17 0.74%
EPS 0.50 0.26 9.60 -48.39 -254.75 -74.36 -40.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 0.59 -9.07 -5.83 -3.2803 -2.5322 -
Adjusted Per Share Value based on latest NOSH - 68,071
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
RPS 12.78 10.19 8.92 8.78 6.79 8.59 4.35 -1.15%
EPS 0.08 0.04 1.29 -1.33 -7.00 -2.04 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1801 0.0794 -0.2493 -0.1603 -0.0902 -0.0696 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
Date 31/01/07 27/01/06 31/01/05 - - - - -
Price 0.49 0.57 1.87 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.90 2.82 0.00 0.00 0.00 0.00 -100.00%
P/EPS 98.80 218.08 19.47 0.00 0.00 0.00 0.00 -100.00%
EY 1.01 0.46 5.14 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 3.17 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/10/01 31/10/00 31/10/99 CAGR
Date 29/03/07 20/03/06 - 31/03/04 13/12/01 21/12/00 - -
Price 0.53 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.81 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 106.87 195.13 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.94 0.51 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.00 0.00 0.00 0.00 0.00 -100.00%

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