[JAKS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 400,192 447,324 491,140 402,353 415,980 438,720 586,378 -22.53%
PBT 33,350 32,964 53,918 41,508 45,014 31,500 19,783 41.78%
Tax -11,618 -10,552 -19,800 -14,700 -15,914 -12,664 -9,126 17.51%
NP 21,732 22,412 34,118 26,808 29,100 18,836 10,657 61.01%
-
NP to SH 12,666 12,288 13,967 9,414 8,562 3,516 7,503 41.91%
-
Tax Rate 34.84% 32.01% 36.72% 35.41% 35.35% 40.20% 46.13% -
Total Cost 378,460 424,912 457,022 375,545 386,880 419,884 575,721 -24.45%
-
Net Worth 466,179 465,188 459,728 451,728 449,941 448,289 447,547 2.76%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 466,179 465,188 459,728 451,728 449,941 448,289 447,547 2.76%
NOSH 439,791 438,857 437,836 438,571 436,836 439,499 438,771 0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.43% 5.01% 6.95% 6.66% 7.00% 4.29% 1.82% -
ROE 2.72% 2.64% 3.04% 2.08% 1.90% 0.78% 1.68% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.00 101.93 112.17 91.74 95.23 99.82 133.64 -22.65%
EPS 2.88 2.80 3.19 2.15 1.96 0.80 1.71 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 1.03 1.03 1.02 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 441,269
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.69 17.54 19.26 15.78 16.31 17.20 22.99 -22.53%
EPS 0.50 0.48 0.55 0.37 0.34 0.14 0.29 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1824 0.1802 0.1771 0.1764 0.1758 0.1755 2.76%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.735 0.555 0.44 0.72 0.65 0.52 0.505 -
P/RPS 0.81 0.54 0.39 0.78 0.68 0.52 0.00 -
P/EPS 25.52 19.82 13.79 33.54 33.16 65.00 0.00 -
EY 3.92 5.05 7.25 2.98 3.02 1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.42 0.70 0.63 0.51 0.50 24.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.775 0.705 0.59 0.56 0.73 0.555 0.53 -
P/RPS 0.85 0.69 0.53 0.61 0.77 0.56 0.00 -
P/EPS 26.91 25.18 18.50 26.09 37.24 69.38 0.00 -
EY 3.72 3.97 5.41 3.83 2.68 1.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.56 0.54 0.71 0.54 0.52 25.45%

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