[JAKS] QoQ Annualized Quarter Result on 31-Jul-2011 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 4.89%
YoY- 106.0%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 396,142 322,056 326,686 311,264 300,066 304,732 257,260 33.38%
PBT 8,354 6,188 -19,238 6,482 5,990 4,268 4,439 52.48%
Tax -6,826 -4,088 -3,875 -3,825 -3,308 -1,180 -2,001 126.77%
NP 1,528 2,100 -23,113 2,657 2,682 3,088 2,438 -26.78%
-
NP to SH 2,426 2,708 -22,896 2,974 2,836 3,460 2,278 4.28%
-
Tax Rate 81.71% 66.06% - 59.01% 55.23% 27.65% 45.08% -
Total Cost 394,614 319,956 349,799 308,606 297,384 301,644 254,822 33.88%
-
Net Worth 433,214 446,819 434,234 459,323 465,281 454,124 459,980 -3.92%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 433,214 446,819 434,234 459,323 465,281 454,124 459,980 -3.92%
NOSH 433,214 451,333 438,620 437,450 443,125 432,499 438,076 -0.74%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.39% 0.65% -7.07% 0.85% 0.89% 1.01% 0.95% -
ROE 0.56% 0.61% -5.27% 0.65% 0.61% 0.76% 0.50% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 91.44 71.36 74.48 71.15 67.72 70.46 58.72 34.38%
EPS 0.56 0.60 -5.22 0.68 0.64 0.80 0.52 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 1.05 1.05 1.05 1.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 427,894
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 15.53 12.63 12.81 12.20 11.76 11.95 10.09 33.34%
EPS 0.10 0.11 -0.90 0.12 0.11 0.14 0.09 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1699 0.1752 0.1703 0.1801 0.1824 0.178 0.1803 -3.88%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.52 0.60 0.60 0.70 0.66 0.73 0.75 -
P/RPS 0.57 0.84 0.81 0.98 0.97 1.04 1.28 -41.71%
P/EPS 92.86 100.00 -11.49 102.94 103.13 91.25 144.23 -25.45%
EY 1.08 1.00 -8.70 0.97 0.97 1.10 0.69 34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.67 0.63 0.70 0.71 -18.76%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 30/12/11 27/09/11 29/06/11 31/03/11 29/12/10 -
Price 0.50 0.56 0.56 0.50 0.62 0.70 0.74 -
P/RPS 0.55 0.78 0.75 0.70 0.92 0.99 1.26 -42.48%
P/EPS 89.29 93.33 -10.73 73.53 96.88 87.50 142.31 -26.73%
EY 1.12 1.07 -9.32 1.36 1.03 1.14 0.70 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.57 0.48 0.59 0.67 0.70 -20.11%

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