[JAKS] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -88.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 93,775 98,310 109,680 76,457 132,909 0 153,857 -34.57%
PBT 8,624 14,632 7,875 1,060 10,075 0 4,292 81.82%
Tax -3,068 -4,791 -3,166 -840 -3,957 0 -2,463 20.70%
NP 5,556 9,841 4,709 220 6,118 0 1,829 159.09%
-
NP to SH 2,780 3,402 879 308 2,567 0 2,010 32.03%
-
Tax Rate 35.58% 32.74% 40.20% 79.25% 39.28% - 57.39% -
Total Cost 88,219 88,469 104,971 76,237 126,791 0 152,028 -37.26%
-
Net Worth 454,507 449,238 448,289 448,799 443,786 0 441,326 2.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 454,507 449,238 448,289 448,799 443,786 0 441,326 2.55%
NOSH 441,269 436,153 439,499 439,999 435,084 436,956 436,956 0.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin 5.92% 10.01% 4.29% 0.29% 4.60% 0.00% 1.19% -
ROE 0.61% 0.76% 0.20% 0.07% 0.58% 0.00% 0.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 21.25 22.54 24.96 17.38 30.55 0.00 35.21 -35.12%
EPS 0.63 0.78 0.20 0.07 0.59 0.00 0.46 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.02 1.02 1.02 0.00 1.01 1.69%
Adjusted Per Share Value based on latest NOSH - 439,999
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 3.68 3.85 4.30 3.00 5.21 0.00 6.03 -34.50%
EPS 0.11 0.13 0.03 0.01 0.10 0.00 0.08 31.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1782 0.1761 0.1758 0.176 0.174 0.00 0.173 2.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.72 0.65 0.52 0.505 0.555 0.53 0.46 -
P/RPS 3.39 2.88 2.08 0.00 1.82 0.00 1.31 125.83%
P/EPS 114.29 83.33 260.00 0.00 94.07 0.00 100.00 12.12%
EY 0.87 1.20 0.38 0.00 1.06 0.00 1.00 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.51 0.50 0.54 0.00 0.46 43.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 13/12/13 - 26/09/13 -
Price 0.56 0.73 0.555 0.53 0.525 0.00 0.535 -
P/RPS 2.64 3.24 2.22 0.00 1.72 0.00 1.52 60.48%
P/EPS 88.89 93.59 277.50 0.00 88.98 0.00 116.30 -20.56%
EY 1.13 1.07 0.36 0.00 1.12 0.00 0.86 26.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.54 0.52 0.51 0.00 0.53 1.61%

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