[JAKS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.7%
YoY- 368.95%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Revenue 732,276 664,182 472,154 493,291 242,589 178,859 273,176 21.03%
PBT 120,070 -4,205 47,283 54,284 17,950 3,801 5,676 80.56%
Tax -2,246 -8,407 -6,902 -19,272 -7,123 -2,478 -3,752 -9.45%
NP 117,824 -12,612 40,381 35,012 10,827 1,323 1,924 121.83%
-
NP to SH 136,974 7,269 39,466 16,160 3,446 1,446 2,303 120.58%
-
Tax Rate 1.87% - 14.60% 35.50% 39.68% 65.19% 66.10% -
Total Cost 614,452 676,794 431,773 458,279 231,762 177,536 271,252 17.15%
-
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
NOSH 545,943 439,322 446,250 438,857 439,499 450,588 450,588 3.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
NP Margin 16.09% -1.90% 8.55% 7.10% 4.46% 0.74% 0.70% -
ROE 19.26% 1.39% 7.69% 3.47% 0.77% 0.00% 0.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 148.25 151.18 105.80 112.40 55.20 39.69 60.63 18.90%
EPS 27.73 1.65 8.84 3.68 0.78 0.32 0.51 116.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.19 1.15 1.06 1.02 0.00 1.00 7.31%
Adjusted Per Share Value based on latest NOSH - 438,857
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 29.57 26.82 19.07 19.92 9.80 7.22 11.03 21.03%
EPS 5.53 0.29 1.59 0.65 0.14 0.06 0.09 121.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2872 0.2111 0.2072 0.1879 0.181 0.00 0.182 9.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/01/13 -
Price 1.46 1.48 1.13 0.555 0.52 0.345 0.34 -
P/RPS 0.98 0.98 1.07 0.49 0.94 0.87 0.56 11.44%
P/EPS 5.26 89.45 12.78 15.07 66.32 107.51 66.52 -38.81%
EY 18.99 1.12 7.83 6.63 1.51 0.93 1.50 63.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.24 0.98 0.52 0.51 0.00 0.34 23.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 23/05/18 24/05/17 30/05/16 22/05/15 - - - -
Price 1.50 1.58 0.825 0.705 0.00 0.00 0.00 -
P/RPS 1.01 1.05 0.78 0.63 0.00 0.00 0.00 -
P/EPS 5.41 95.49 9.33 19.15 0.00 0.00 0.00 -
EY 18.49 1.05 10.72 5.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 0.72 0.67 0.00 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