[JAKS] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Revenue 446,310 0 379,464 376,381 376,381 389,850 396,142 12.66%
PBT 8,712 0 6,520 8,223 8,223 8,069 8,354 4.28%
Tax -3,732 0 -3,828 -6,208 -6,208 -6,249 -6,826 -45.32%
NP 4,980 0 2,692 2,015 2,015 1,820 1,528 225.91%
-
NP to SH 5,236 0 3,064 2,750 2,750 2,760 2,426 115.82%
-
Tax Rate 42.84% - 58.71% 75.50% 75.50% 77.44% 81.71% -
Total Cost 441,330 0 376,772 374,366 374,366 388,030 394,614 11.83%
-
Net Worth 440,696 0 450,588 436,507 436,212 440,425 433,214 1.72%
Dividend
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 440,696 0 450,588 436,507 436,212 440,425 433,214 1.72%
NOSH 436,333 450,588 450,588 436,507 436,212 440,425 433,214 0.71%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.12% 0.00% 0.71% 0.54% 0.54% 0.47% 0.39% -
ROE 1.19% 0.00% 0.68% 0.63% 0.63% 0.63% 0.56% -
Per Share
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 102.29 0.00 84.22 86.23 86.28 88.52 91.44 11.86%
EPS 1.20 0.00 0.68 0.63 0.63 0.63 0.56 114.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.00 1.00 1.00 1.00 1.00 1.00 1.00%
Adjusted Per Share Value based on latest NOSH - 449,444
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 17.50 0.00 14.88 14.76 14.76 15.28 15.53 12.68%
EPS 0.21 0.00 0.12 0.11 0.11 0.11 0.10 110.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.00 0.1767 0.1711 0.171 0.1727 0.1699 1.70%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 -
Price 0.35 0.345 0.34 0.35 0.37 0.47 0.52 -
P/RPS 0.34 0.00 0.40 0.41 0.43 0.53 0.57 -40.35%
P/EPS 29.17 0.00 50.00 55.56 58.69 75.00 92.86 -68.58%
EY 3.43 0.00 2.00 1.80 1.70 1.33 1.08 217.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.34 0.35 0.37 0.47 0.52 -32.69%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 21/06/13 - 28/03/13 - 31/12/12 24/09/12 28/06/12 -
Price 0.415 0.00 0.345 0.00 0.35 0.38 0.50 -
P/RPS 0.41 0.00 0.41 0.00 0.41 0.43 0.55 -25.45%
P/EPS 34.58 0.00 50.74 0.00 55.52 60.64 89.29 -61.27%
EY 2.89 0.00 1.97 0.00 1.80 1.65 1.12 158.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.35 0.00 0.35 0.38 0.50 -17.99%

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