[JAKS] QoQ Annualized Quarter Result on 31-Jul-2005 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 8.02%
YoY- -22.97%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 269,704 291,376 235,646 258,110 231,518 224,896 215,680 16.11%
PBT -14,268 -12,280 19,204 37,748 33,866 22,904 23,175 -
Tax -1,000 0 -10,274 -9,581 -7,790 -2,500 9,200 -
NP -15,268 -12,280 8,930 28,166 26,076 20,404 32,375 -
-
NP to SH -13,736 -11,152 8,930 28,166 26,076 20,404 32,375 -
-
Tax Rate - - 53.50% 25.38% 23.00% 10.92% -39.70% -
Total Cost 284,972 303,656 226,716 229,944 205,442 204,492 183,305 34.30%
-
Net Worth 443,225 446,080 238,133 249,695 229,860 196,705 148,820 107.41%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 443,225 446,080 238,133 249,695 229,860 196,705 148,820 107.41%
NOSH 399,302 398,285 396,888 396,341 376,820 333,398 261,088 32.84%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -5.66% -4.21% 3.79% 10.91% 11.26% 9.07% 15.01% -
ROE -3.10% -2.50% 3.75% 11.28% 11.34% 10.37% 21.75% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 67.54 73.16 59.37 65.12 61.44 67.46 82.61 -12.59%
EPS -3.44 -2.80 2.25 7.11 6.92 6.12 12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 0.60 0.63 0.61 0.59 0.57 56.13%
Adjusted Per Share Value based on latest NOSH - 396,421
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 10.89 11.77 9.52 10.42 9.35 9.08 8.71 16.10%
EPS -0.55 -0.45 0.36 1.14 1.05 0.82 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.1801 0.0962 0.1008 0.0928 0.0794 0.0601 107.42%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.58 0.57 0.84 1.19 1.78 1.87 1.37 -
P/RPS 0.86 0.78 1.41 1.83 2.90 2.77 1.66 -35.57%
P/EPS -16.86 -20.36 37.33 16.74 25.72 30.56 11.05 -
EY -5.93 -4.91 2.68 5.97 3.89 3.27 9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 1.40 1.89 2.92 3.17 2.40 -64.02%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 29/03/05 17/12/04 -
Price 0.50 0.51 0.45 1.05 1.30 1.64 1.80 -
P/RPS 0.74 0.70 0.76 1.61 2.12 2.43 2.18 -51.43%
P/EPS -14.53 -18.21 20.00 14.77 18.79 26.80 14.52 -
EY -6.88 -5.49 5.00 6.77 5.32 3.73 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.75 1.67 2.13 2.78 3.16 -72.82%

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