[JAKS] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 409.01%
YoY- 72.16%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 619,152 632,201 654,738 563,872 491,228 449,437 418,994 29.70%
PBT 11,832 -6,921 26,742 15,700 968 55,372 35,796 -52.16%
Tax -1,344 -9,491 -5,958 -5,546 -5,680 -8,120 -11,086 -75.47%
NP 10,488 -16,412 20,784 10,154 -4,712 47,252 24,709 -43.49%
-
NP to SH 30,176 796 33,021 21,806 4,284 41,557 16,329 50.53%
-
Tax Rate 11.36% - 22.28% 35.32% 586.78% 14.66% 30.97% -
Total Cost 608,664 648,613 633,954 553,718 495,940 402,185 394,285 33.53%
-
Net Worth 522,793 497,882 526,003 512,309 513,187 499,736 474,077 6.73%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 522,793 497,882 526,003 512,309 513,187 499,736 474,077 6.73%
NOSH 482,197 432,941 438,336 437,871 446,250 438,365 438,960 6.45%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.69% -2.60% 3.17% 1.80% -0.96% 10.51% 5.90% -
ROE 5.77% 0.16% 6.28% 4.26% 0.83% 8.32% 3.44% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 140.93 146.02 149.37 128.78 110.08 102.53 95.45 29.63%
EPS 6.88 0.18 7.53 4.98 0.96 9.48 3.72 50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.20 1.17 1.15 1.14 1.08 6.67%
Adjusted Per Share Value based on latest NOSH - 438,928
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.00 25.53 26.44 22.77 19.84 18.15 16.92 29.69%
EPS 1.22 0.03 1.33 0.88 0.17 1.68 0.66 50.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.2011 0.2124 0.2069 0.2072 0.2018 0.1914 6.74%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.48 1.02 1.00 0.93 1.13 1.24 1.10 -
P/RPS 1.05 0.70 0.67 0.72 1.03 1.21 1.15 -5.87%
P/EPS 21.55 554.77 13.27 18.67 117.71 13.08 29.57 -19.00%
EY 4.64 0.18 7.53 5.35 0.85 7.65 3.38 23.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.89 0.83 0.79 0.98 1.09 1.02 13.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 01/03/17 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 -
Price 1.54 1.16 1.03 1.01 0.825 1.16 1.16 -
P/RPS 1.09 0.79 0.69 0.78 0.75 1.13 1.22 -7.23%
P/EPS 22.42 630.92 13.67 20.28 85.94 12.24 31.18 -19.72%
EY 4.46 0.16 7.31 4.93 1.16 8.17 3.21 24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.01 0.86 0.86 0.72 1.02 1.07 13.26%

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