[JAKS] YoY TTM Result on 31-Jan-2013 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 11.1%
YoY- 109.98%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 493,291 242,589 178,859 273,176 331,017 279,998 281,836 11.44%
PBT 54,284 17,950 3,801 5,676 -18,758 5,761 1,150 110.92%
Tax -19,272 -7,123 -2,478 -3,752 -4,602 -2,073 -4,059 35.20%
NP 35,012 10,827 1,323 1,924 -23,360 3,688 -2,909 -
-
NP to SH 16,160 3,446 1,446 2,303 -23,084 3,426 -3,061 -
-
Tax Rate 35.50% 39.68% 65.19% 66.10% - 35.98% 352.96% -
Total Cost 458,279 231,762 177,536 271,252 354,377 276,310 284,745 9.65%
-
Net Worth 465,188 448,289 0 450,588 446,819 454,124 490,533 -1.02%
Dividend
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 465,188 448,289 0 450,588 446,819 454,124 490,533 -1.02%
NOSH 438,857 439,499 450,588 450,588 451,333 432,499 471,666 -1.38%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.10% 4.46% 0.74% 0.70% -7.06% 1.32% -1.03% -
ROE 3.47% 0.77% 0.00% 0.51% -5.17% 0.75% -0.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 112.40 55.20 39.69 60.63 73.34 64.74 59.75 13.01%
EPS 3.68 0.78 0.32 0.51 -5.11 0.79 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 0.00 1.00 0.99 1.05 1.04 0.36%
Adjusted Per Share Value based on latest NOSH - 450,588
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.92 9.80 7.22 11.03 13.37 11.31 11.38 11.45%
EPS 0.65 0.14 0.06 0.09 -0.93 0.14 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.181 0.00 0.182 0.1804 0.1834 0.1981 -1.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/15 31/03/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.555 0.52 0.345 0.34 0.60 0.73 0.74 -
P/RPS 0.49 0.94 0.87 0.56 0.82 1.13 1.24 -16.45%
P/EPS 15.07 66.32 107.51 66.52 -11.73 92.16 -114.03 -
EY 6.63 1.51 0.93 1.50 -8.52 1.09 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.00 0.34 0.61 0.70 0.71 -5.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/05/15 - - - 29/03/12 31/03/11 26/03/10 -
Price 0.705 0.00 0.00 0.00 0.56 0.70 0.82 -
P/RPS 0.63 0.00 0.00 0.00 0.76 1.08 1.37 -13.96%
P/EPS 19.15 0.00 0.00 0.00 -10.95 88.37 -126.35 -
EY 5.22 0.00 0.00 0.00 -9.13 1.13 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 0.00 0.57 0.67 0.79 -3.13%

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