[JAKS] QoQ Quarter Result on 31-Jan-2012 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 102.69%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 83,993 94,317 117,557 80,514 93,238 83,415 73,850 8.91%
PBT 2,171 1,875 2,630 1,547 -24,100 1,867 1,928 8.19%
Tax -1,521 -1,274 -2,391 -1,022 -1,006 -1,215 -1,359 7.76%
NP 650 601 239 525 -25,106 652 569 9.23%
-
NP to SH 680 857 536 677 -25,127 813 553 14.70%
-
Tax Rate 70.06% 67.95% 90.91% 66.06% - 65.08% 70.49% -
Total Cost 83,343 93,716 117,318 79,989 118,344 82,763 73,281 8.91%
-
Net Worth 449,444 428,499 446,666 446,819 434,131 449,289 446,653 0.41%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 449,444 428,499 446,666 446,819 434,131 449,289 446,653 0.41%
NOSH 449,444 428,499 446,666 451,333 438,516 427,894 425,384 3.71%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.77% 0.64% 0.20% 0.65% -26.93% 0.78% 0.77% -
ROE 0.15% 0.20% 0.12% 0.15% -5.79% 0.18% 0.12% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.69 22.01 26.32 17.84 21.26 19.49 17.36 5.02%
EPS 0.16 0.20 0.12 0.15 -5.73 0.19 0.13 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.99 0.99 1.05 1.05 -3.18%
Adjusted Per Share Value based on latest NOSH - 451,333
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.22 3.62 4.51 3.09 3.58 3.20 2.83 8.94%
EPS 0.03 0.03 0.02 0.03 -0.96 0.03 0.02 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1644 0.1713 0.1714 0.1665 0.1724 0.1713 0.42%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.37 0.47 0.52 0.60 0.60 0.70 0.66 -
P/RPS 1.98 2.14 1.98 3.36 2.82 3.59 3.80 -35.11%
P/EPS 244.55 235.00 433.33 400.00 -10.47 368.42 507.69 -38.41%
EY 0.41 0.43 0.23 0.25 -9.55 0.27 0.20 61.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.52 0.61 0.61 0.67 0.63 -29.75%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 24/09/12 28/06/12 29/03/12 30/12/11 27/09/11 29/06/11 -
Price 0.35 0.38 0.50 0.56 0.56 0.50 0.62 -
P/RPS 1.87 1.73 1.90 3.14 2.63 2.56 3.57 -34.89%
P/EPS 231.33 190.00 416.67 373.33 -9.77 263.16 476.92 -38.13%
EY 0.43 0.53 0.24 0.27 -10.23 0.38 0.21 60.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.50 0.57 0.57 0.48 0.59 -29.28%

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