[JAKS] QoQ Cumulative Quarter Result on 31-Jan-2007 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 186.33%
YoY- 285.22%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 281,902 230,812 166,990 96,266 293,045 211,520 134,852 63.27%
PBT 16,825 13,318 11,614 6,289 -4,942 -6,103 -7,134 -
Tax -4,546 -1,908 -1,383 -1,219 -2,409 -1,415 -500 333.87%
NP 12,279 11,410 10,231 5,070 -7,351 -7,518 -7,634 -
-
NP to SH 12,421 11,463 10,320 5,164 -5,982 -6,473 -6,868 -
-
Tax Rate 27.02% 14.33% 11.91% 19.38% - - - -
Total Cost 269,623 219,402 156,759 91,196 300,396 219,038 142,486 52.81%
-
Net Worth 410,052 445,783 446,270 440,926 398,800 443,520 443,225 -5.04%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 410,052 445,783 446,270 440,926 398,800 443,520 443,225 -5.04%
NOSH 398,108 398,020 398,455 397,230 398,800 399,567 399,302 -0.19%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.36% 4.94% 6.13% 5.27% -2.51% -3.55% -5.66% -
ROE 3.03% 2.57% 2.31% 1.17% -1.50% -1.46% -1.55% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 70.81 57.99 41.91 24.23 73.48 52.94 33.77 63.60%
EPS 3.12 2.88 2.59 1.30 -1.50 -1.62 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.12 1.12 1.11 1.00 1.11 1.11 -4.85%
Adjusted Per Share Value based on latest NOSH - 397,230
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 11.05 9.05 6.55 3.77 11.49 8.29 5.29 63.18%
EPS 0.49 0.45 0.40 0.20 -0.23 -0.25 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1748 0.175 0.1729 0.1564 0.1739 0.1738 -5.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.30 1.00 0.81 0.49 0.47 0.50 0.58 -
P/RPS 1.84 1.72 1.93 2.02 0.64 0.94 1.72 4.58%
P/EPS 41.67 34.72 31.27 37.69 -31.33 -30.86 -33.72 -
EY 2.40 2.88 3.20 2.65 -3.19 -3.24 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.89 0.72 0.44 0.47 0.45 0.52 80.11%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/12/07 21/09/07 18/06/07 29/03/07 21/12/06 21/09/06 28/06/06 -
Price 1.33 0.82 0.80 0.53 0.44 0.46 0.50 -
P/RPS 1.88 1.41 1.91 2.19 0.60 0.87 1.48 17.23%
P/EPS 42.63 28.47 30.89 40.77 -29.33 -28.40 -29.07 -
EY 2.35 3.51 3.24 2.45 -3.41 -3.52 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.73 0.71 0.48 0.44 0.41 0.45 101.41%

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