[JAKS] YoY TTM Result on 31-Oct-2006 [#4]

Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 67.96%
YoY- -166.99%
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 278,082 222,184 281,902 293,045 235,646 164,601 209,959 4.79%
PBT -2,430 7,197 16,825 -4,942 19,204 15,798 27,365 -
Tax -3,956 -4,143 -4,546 -2,409 -10,274 11,122 -6,825 -8.68%
NP -6,386 3,054 12,279 -7,351 8,930 26,920 20,540 -
-
NP to SH -6,745 2,900 12,421 -5,982 8,930 26,920 20,540 -
-
Tax Rate - 57.57% 27.02% - 53.50% -70.40% 24.94% -
Total Cost 284,468 219,130 269,623 300,396 226,716 137,681 189,419 7.00%
-
Net Worth 459,064 469,226 411,141 453,250 238,338 151,105 115,355 25.85%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 459,064 469,226 411,141 453,250 238,338 151,105 115,355 25.85%
NOSH 441,408 442,666 399,166 408,333 397,231 260,526 303,568 6.43%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin -2.30% 1.37% 4.36% -2.51% 3.79% 16.35% 9.78% -
ROE -1.47% 0.62% 3.02% -1.32% 3.75% 17.82% 17.81% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 63.00 50.19 70.62 71.77 59.32 63.18 69.16 -1.54%
EPS -1.53 0.66 3.11 -1.46 2.25 10.33 6.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.03 1.11 0.60 0.58 0.38 18.25%
Adjusted Per Share Value based on latest NOSH - 408,333
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 11.23 8.97 11.38 11.83 9.52 6.65 8.48 4.78%
EPS -0.27 0.12 0.50 -0.24 0.36 1.09 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1854 0.1895 0.166 0.183 0.0962 0.061 0.0466 25.85%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 - -
Price 0.76 0.33 1.30 0.47 0.84 1.37 0.00 -
P/RPS 1.21 0.66 1.84 0.65 1.42 2.17 0.00 -
P/EPS -49.74 50.37 41.78 -32.08 37.37 13.26 0.00 -
EY -2.01 1.99 2.39 -3.12 2.68 7.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.31 1.26 0.42 1.40 2.36 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/09 26/12/08 31/12/07 21/12/06 30/12/05 - 28/06/04 -
Price 0.63 0.40 1.33 0.44 0.45 0.00 0.00 -
P/RPS 1.00 0.80 1.88 0.61 0.76 0.00 0.00 -
P/EPS -41.23 61.06 42.74 -30.03 20.02 0.00 0.00 -
EY -2.43 1.64 2.34 -3.33 5.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 1.29 0.40 0.75 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