[JAKS] QoQ Cumulative Quarter Result on 31-Jan-2004 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -238.28%
YoY- -300.25%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 215,680 141,773 0 76,854 333,001 145,748 115,585 51.28%
PBT 23,175 17,384 0 -37,413 39,500 -9,078 15,730 29.32%
Tax 9,200 10,041 0 0 -12,445 -116 0 -
NP 32,375 27,425 0 -37,413 27,055 -9,194 15,730 61.44%
-
NP to SH 32,375 27,425 0 -37,413 27,055 -9,194 15,730 61.44%
-
Tax Rate -39.70% -57.76% - - 31.51% - 0.00% -
Total Cost 183,305 114,348 0 114,267 305,946 154,942 99,855 49.64%
-
Net Worth 148,820 121,888 0 -617,535 115,386 -580,243 -554,976 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 148,820 121,888 0 -617,535 115,386 -580,243 -554,976 -
NOSH 261,088 217,658 68,085 68,085 303,647 68,103 68,095 143.97%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 15.01% 19.34% 0.00% -48.68% 8.12% -6.31% 13.61% -
ROE 21.75% 22.50% 0.00% 0.00% 23.45% 0.00% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 82.61 65.14 0.00 112.88 109.67 214.01 169.74 -37.99%
EPS 12.40 12.60 0.00 -54.95 8.91 -13.50 23.10 -33.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.00 -9.07 0.38 -8.52 -8.15 -
Adjusted Per Share Value based on latest NOSH - 68,071
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 8.46 5.56 0.00 3.01 13.06 5.71 4.53 51.36%
EPS 1.27 1.08 0.00 -1.47 1.06 -0.36 0.62 60.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0478 0.00 -0.2421 0.0452 -0.2275 -0.2176 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 - - - - - -
Price 1.37 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.66 1.97 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.05 10.16 0.00 0.00 0.00 0.00 0.00 -
EY 9.05 9.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.29 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 17/12/04 24/09/04 - 31/03/04 28/06/04 30/09/03 27/06/03 -
Price 1.80 1.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.18 1.93 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.52 10.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.89 10.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.25 0.00 0.00 0.00 0.00 0.00 -

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