[JAKS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 48.35%
YoY- 86.15%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 418,994 400,192 447,324 491,140 402,353 415,980 438,720 -3.01%
PBT 35,796 33,350 32,964 53,918 41,508 45,014 31,500 8.88%
Tax -11,086 -11,618 -10,552 -19,800 -14,700 -15,914 -12,664 -8.48%
NP 24,709 21,732 22,412 34,118 26,808 29,100 18,836 19.81%
-
NP to SH 16,329 12,666 12,288 13,967 9,414 8,562 3,516 178.10%
-
Tax Rate 30.97% 34.84% 32.01% 36.72% 35.41% 35.35% 40.20% -
Total Cost 394,285 378,460 424,912 457,022 375,545 386,880 419,884 -4.10%
-
Net Worth 474,077 466,179 465,188 459,728 451,728 449,941 448,289 3.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 474,077 466,179 465,188 459,728 451,728 449,941 448,289 3.79%
NOSH 438,960 439,791 438,857 437,836 438,571 436,836 439,499 -0.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.90% 5.43% 5.01% 6.95% 6.66% 7.00% 4.29% -
ROE 3.44% 2.72% 2.64% 3.04% 2.08% 1.90% 0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.45 91.00 101.93 112.17 91.74 95.23 99.82 -2.93%
EPS 3.72 2.88 2.80 3.19 2.15 1.96 0.80 178.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.06 1.05 1.03 1.03 1.02 3.88%
Adjusted Per Share Value based on latest NOSH - 437,088
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.92 16.16 18.06 19.83 16.25 16.80 17.72 -3.03%
EPS 0.66 0.51 0.50 0.56 0.38 0.35 0.14 180.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1883 0.1879 0.1856 0.1824 0.1817 0.181 3.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 0.735 0.555 0.44 0.72 0.65 0.52 -
P/RPS 1.15 0.81 0.54 0.39 0.78 0.68 0.52 69.66%
P/EPS 29.57 25.52 19.82 13.79 33.54 33.16 65.00 -40.82%
EY 3.38 3.92 5.05 7.25 2.98 3.02 1.54 68.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.69 0.52 0.42 0.70 0.63 0.51 58.67%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.16 0.775 0.705 0.59 0.56 0.73 0.555 -
P/RPS 1.22 0.85 0.69 0.53 0.61 0.77 0.56 67.97%
P/EPS 31.18 26.91 25.18 18.50 26.09 37.24 69.38 -41.29%
EY 3.21 3.72 3.97 5.41 3.83 2.68 1.44 70.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.73 0.67 0.56 0.54 0.71 0.54 57.69%

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