[JAKS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 51.43%
YoY- 102.22%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 651,466 619,152 632,201 654,738 563,872 491,228 449,437 28.10%
PBT -3,202 11,832 -6,921 26,742 15,700 968 55,372 -
Tax -1,172 -1,344 -9,491 -5,958 -5,546 -5,680 -8,120 -72.51%
NP -4,374 10,488 -16,412 20,784 10,154 -4,712 47,252 -
-
NP to SH 19,046 30,176 796 33,021 21,806 4,284 41,557 -40.58%
-
Tax Rate - 11.36% - 22.28% 35.32% 586.78% 14.66% -
Total Cost 655,840 608,664 648,613 633,954 553,718 495,940 402,185 38.58%
-
Net Worth 539,037 522,793 497,882 526,003 512,309 513,187 499,736 5.18%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 539,037 522,793 497,882 526,003 512,309 513,187 499,736 5.18%
NOSH 449,198 482,197 432,941 438,336 437,871 446,250 438,365 1.64%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -0.67% 1.69% -2.60% 3.17% 1.80% -0.96% 10.51% -
ROE 3.53% 5.77% 0.16% 6.28% 4.26% 0.83% 8.32% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 145.03 140.93 146.02 149.37 128.78 110.08 102.53 26.03%
EPS 4.24 6.88 0.18 7.53 4.98 0.96 9.48 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.15 1.20 1.17 1.15 1.14 3.48%
Adjusted Per Share Value based on latest NOSH - 438,702
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.31 25.00 25.53 26.44 22.77 19.84 18.15 28.11%
EPS 0.77 1.22 0.03 1.33 0.88 0.17 1.68 -40.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.2111 0.2011 0.2124 0.2069 0.2072 0.2018 5.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.43 1.48 1.02 1.00 0.93 1.13 1.24 -
P/RPS 0.99 1.05 0.70 0.67 0.72 1.03 1.21 -12.53%
P/EPS 33.73 21.55 554.77 13.27 18.67 117.71 13.08 88.15%
EY 2.97 4.64 0.18 7.53 5.35 0.85 7.65 -46.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 0.89 0.83 0.79 0.98 1.09 6.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 24/05/17 01/03/17 24/11/16 22/08/16 30/05/16 29/02/16 -
Price 1.41 1.54 1.16 1.03 1.01 0.825 1.16 -
P/RPS 0.97 1.09 0.79 0.69 0.78 0.75 1.13 -9.68%
P/EPS 33.25 22.42 630.92 13.67 20.28 85.94 12.24 94.80%
EY 3.01 4.46 0.16 7.31 4.93 1.16 8.17 -48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.01 0.86 0.86 0.72 1.02 10.21%

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