[JAKS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Revenue 556,277 0 502,682 0 446,310 0 379,464 66.76%
PBT 20,425 0 11,530 0 8,712 0 6,520 360.29%
Tax -9,039 0 -5,772 0 -3,732 0 -3,828 215.42%
NP 11,385 0 5,758 0 4,980 0 2,692 587.55%
-
NP to SH 7,849 0 6,170 0 5,236 0 3,064 251.72%
-
Tax Rate 44.25% - 50.06% - 42.84% - 58.71% -
Total Cost 544,891 0 496,924 0 441,330 0 376,772 63.76%
-
Net Worth 447,493 0 440,969 0 440,696 0 450,588 -0.91%
Dividend
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Net Worth 447,493 0 440,969 0 440,696 0 450,588 -0.91%
NOSH 438,719 436,603 436,603 436,333 436,333 450,588 450,588 -3.50%
Ratio Analysis
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
NP Margin 2.05% 0.00% 1.15% 0.00% 1.12% 0.00% 0.71% -
ROE 1.75% 0.00% 1.40% 0.00% 1.19% 0.00% 0.68% -
Per Share
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 126.80 0.00 115.13 0.00 102.29 0.00 84.22 72.81%
EPS 1.79 0.00 1.41 0.00 1.20 0.00 0.68 264.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.00 1.01 0.00 1.01 0.00 1.00 2.68%
Adjusted Per Share Value based on latest NOSH - 440,952
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 21.81 0.00 19.71 0.00 17.50 0.00 14.88 66.72%
EPS 0.31 0.00 0.24 0.00 0.21 0.00 0.12 255.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.00 0.1729 0.00 0.1728 0.00 0.1767 -0.98%
Price Multiplier on Financial Quarter End Date
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Date 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 -
Price 0.555 0.53 0.46 0.41 0.35 0.345 0.34 -
P/RPS 0.44 0.00 0.40 0.00 0.34 0.00 0.40 13.59%
P/EPS 31.02 0.00 32.55 0.00 29.17 0.00 50.00 -47.17%
EY 3.22 0.00 3.07 0.00 3.43 0.00 2.00 89.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.46 0.00 0.35 0.00 0.34 85.61%
Price Multiplier on Announcement Date
31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 CAGR
Date 13/12/13 - 26/09/13 - 21/06/13 - 28/03/13 -
Price 0.525 0.00 0.535 0.00 0.415 0.00 0.345 -
P/RPS 0.41 0.00 0.46 0.00 0.41 0.00 0.41 0.00%
P/EPS 29.34 0.00 37.85 0.00 34.58 0.00 50.74 -51.92%
EY 3.41 0.00 2.64 0.00 2.89 0.00 1.97 108.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.53 0.00 0.41 0.00 0.35 65.42%

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