[JAKS] QoQ Cumulative Quarter Result on 31-Jan-2006 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -131.22%
YoY- -154.66%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 293,045 211,520 134,852 72,844 235,646 193,583 115,759 85.43%
PBT -4,942 -6,103 -7,134 -3,070 19,204 28,311 16,933 -
Tax -2,409 -1,415 -500 0 -10,274 -7,186 -3,895 -27.34%
NP -7,351 -7,518 -7,634 -3,070 8,930 21,125 13,038 -
-
NP to SH -5,982 -6,473 -6,868 -2,788 8,930 21,125 13,038 -
-
Tax Rate - - - - 53.50% 25.38% 23.00% -
Total Cost 300,396 219,038 142,486 75,914 226,716 172,458 102,721 104.09%
-
Net Worth 398,800 443,520 443,225 446,080 238,133 249,695 229,860 44.24%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 398,800 443,520 443,225 446,080 238,133 249,695 229,860 44.24%
NOSH 398,800 399,567 399,302 398,285 396,888 396,341 376,820 3.84%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -2.51% -3.55% -5.66% -4.21% 3.79% 10.91% 11.26% -
ROE -1.50% -1.46% -1.55% -0.63% 3.75% 8.46% 5.67% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 73.48 52.94 33.77 18.29 59.37 48.84 30.72 78.57%
EPS -1.50 -1.62 -1.72 -0.70 2.25 5.33 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.11 1.12 0.60 0.63 0.61 38.90%
Adjusted Per Share Value based on latest NOSH - 398,285
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 11.49 8.29 5.29 2.86 9.24 7.59 4.54 85.39%
EPS -0.23 -0.25 -0.27 -0.11 0.35 0.83 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1564 0.1739 0.1738 0.1749 0.0934 0.0979 0.0901 44.29%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.47 0.50 0.58 0.57 0.84 1.19 1.78 -
P/RPS 0.64 0.94 1.72 3.12 1.41 2.44 5.79 -76.87%
P/EPS -31.33 -30.86 -33.72 -81.43 37.33 22.33 51.45 -
EY -3.19 -3.24 -2.97 -1.23 2.68 4.48 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.52 0.51 1.40 1.89 2.92 -70.31%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 21/09/06 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 -
Price 0.44 0.46 0.50 0.51 0.45 1.05 1.30 -
P/RPS 0.60 0.87 1.48 2.79 0.76 2.15 4.23 -72.70%
P/EPS -29.33 -28.40 -29.07 -72.86 20.00 19.70 37.57 -
EY -3.41 -3.52 -3.44 -1.37 5.00 5.08 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.45 0.46 0.75 1.67 2.13 -64.95%

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