[JAKS] QoQ Cumulative Quarter Result on 31-Oct-2004 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 18.05%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 193,583 115,759 56,224 215,680 141,773 0 76,854 85.23%
PBT 28,311 16,933 5,726 23,175 17,384 0 -37,413 -
Tax -7,186 -3,895 -625 9,200 10,041 0 0 -
NP 21,125 13,038 5,101 32,375 27,425 0 -37,413 -
-
NP to SH 21,125 13,038 5,101 32,375 27,425 0 -37,413 -
-
Tax Rate 25.38% 23.00% 10.92% -39.70% -57.76% - - -
Total Cost 172,458 102,721 51,123 183,305 114,348 0 114,267 31.60%
-
Net Worth 249,695 229,860 196,705 148,820 121,888 0 -617,535 -
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 249,695 229,860 196,705 148,820 121,888 0 -617,535 -
NOSH 396,341 376,820 333,398 261,088 217,658 68,085 68,085 223.94%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 10.91% 11.26% 9.07% 15.01% 19.34% 0.00% -48.68% -
ROE 8.46% 5.67% 2.59% 21.75% 22.50% 0.00% 0.00% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 48.84 30.72 16.86 82.61 65.14 0.00 112.88 -42.82%
EPS 5.33 3.46 1.53 12.40 12.60 0.00 -54.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.59 0.57 0.56 0.00 -9.07 -
Adjusted Per Share Value based on latest NOSH - 260,526
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 7.59 4.54 2.20 8.46 5.56 0.00 3.01 85.36%
EPS 0.83 0.51 0.20 1.27 1.08 0.00 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.0901 0.0771 0.0583 0.0478 0.00 -0.2421 -
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 - - -
Price 1.19 1.78 1.87 1.37 1.28 0.00 0.00 -
P/RPS 2.44 5.79 11.09 1.66 1.97 0.00 0.00 -
P/EPS 22.33 51.45 122.22 11.05 10.16 0.00 0.00 -
EY 4.48 1.94 0.82 9.05 9.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.92 3.17 2.40 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 28/06/05 29/03/05 17/12/04 24/09/04 - 31/03/04 -
Price 1.05 1.30 1.64 1.80 1.26 0.00 0.00 -
P/RPS 2.15 4.23 9.72 2.18 1.93 0.00 0.00 -
P/EPS 19.70 37.57 107.19 14.52 10.00 0.00 0.00 -
EY 5.08 2.66 0.93 6.89 10.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.13 2.78 3.16 2.25 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