[JAKS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -97.42%
YoY- -65.14%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 632,201 491,054 281,936 122,807 449,437 314,246 200,096 114.56%
PBT -6,921 20,057 7,850 242 55,372 26,847 16,675 -
Tax -9,491 -4,469 -2,773 -1,420 -8,120 -8,315 -5,809 38.51%
NP -16,412 15,588 5,077 -1,178 47,252 18,532 10,866 -
-
NP to SH 796 24,766 10,903 1,071 41,557 12,247 6,333 -74.74%
-
Tax Rate - 22.28% 35.32% 586.78% 14.66% 30.97% 34.84% -
Total Cost 648,613 475,466 276,859 123,985 402,185 295,714 189,230 126.48%
-
Net Worth 497,882 526,003 512,309 513,187 499,736 474,077 466,179 4.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 497,882 526,003 512,309 513,187 499,736 474,077 466,179 4.46%
NOSH 432,941 438,336 437,871 446,250 438,365 438,960 439,791 -1.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.60% 3.17% 1.80% -0.96% 10.51% 5.90% 5.43% -
ROE 0.16% 4.71% 2.13% 0.21% 8.32% 2.58% 1.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 146.02 112.03 64.39 27.52 102.53 71.59 45.50 116.80%
EPS 0.18 5.65 2.49 0.24 9.48 2.79 1.44 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.20 1.17 1.15 1.14 1.08 1.06 5.55%
Adjusted Per Share Value based on latest NOSH - 446,250
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.68 20.72 11.90 5.18 18.96 13.26 8.44 114.64%
EPS 0.03 1.05 0.46 0.05 1.75 0.52 0.27 -76.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.222 0.2162 0.2165 0.2109 0.20 0.1967 4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.02 1.00 0.93 1.13 1.24 1.10 0.735 -
P/RPS 0.70 0.89 1.44 4.11 1.21 1.54 1.62 -42.69%
P/EPS 554.77 17.70 37.35 470.83 13.08 39.43 51.04 387.14%
EY 0.18 5.65 2.68 0.21 7.65 2.54 1.96 -79.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.79 0.98 1.09 1.02 0.69 18.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 01/03/17 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 -
Price 1.16 1.03 1.01 0.825 1.16 1.16 0.775 -
P/RPS 0.79 0.92 1.57 3.00 1.13 1.62 1.70 -39.86%
P/EPS 630.92 18.23 40.56 343.75 12.24 41.58 53.82 412.20%
EY 0.16 5.49 2.47 0.29 8.17 2.41 1.86 -80.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 0.86 0.72 1.02 1.07 0.73 24.04%

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