[JAKS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -55.52%
YoY- 249.49%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 135,191 114,150 88,265 111,831 189,375 93,775 98,310 23.58%
PBT 28,525 10,172 8,434 8,241 22,787 8,624 14,632 55.86%
Tax 195 -2,506 -3,171 -2,638 -8,775 -3,068 -4,791 -
NP 28,720 7,666 5,263 5,603 14,012 5,556 9,841 103.82%
-
NP to SH 29,310 5,914 3,261 3,072 6,906 2,780 3,402 318.61%
-
Tax Rate -0.68% 24.64% 37.60% 32.01% 38.51% 35.58% 32.74% -
Total Cost 106,471 106,484 83,002 106,228 175,363 88,219 88,469 13.10%
-
Net Worth 499,452 473,120 467,116 465,188 458,943 454,507 449,238 7.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 499,452 473,120 467,116 465,188 458,943 454,507 449,238 7.29%
NOSH 438,116 438,074 440,675 438,857 437,088 441,269 436,153 0.29%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.24% 6.72% 5.96% 5.01% 7.40% 5.92% 10.01% -
ROE 5.87% 1.25% 0.70% 0.66% 1.50% 0.61% 0.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.86 26.06 20.03 25.48 43.33 21.25 22.54 23.22%
EPS 6.69 1.35 0.74 0.70 1.58 0.63 0.78 317.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.06 1.06 1.05 1.03 1.03 6.97%
Adjusted Per Share Value based on latest NOSH - 438,857
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.70 4.82 3.72 4.72 7.99 3.96 4.15 23.49%
EPS 1.24 0.25 0.14 0.13 0.29 0.12 0.14 326.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.1996 0.1971 0.1963 0.1937 0.1918 0.1896 7.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.10 0.735 0.555 0.44 0.72 0.65 -
P/RPS 4.02 4.22 3.67 2.18 1.02 3.39 2.88 24.82%
P/EPS 18.54 81.48 99.32 79.29 27.85 114.29 83.33 -63.18%
EY 5.40 1.23 1.01 1.26 3.59 0.87 1.20 171.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 0.69 0.52 0.42 0.70 0.63 43.97%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 17/11/15 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 -
Price 1.16 1.16 0.775 0.705 0.59 0.56 0.73 -
P/RPS 3.76 4.45 3.87 2.77 1.36 2.64 3.24 10.40%
P/EPS 17.34 85.93 104.73 100.71 37.34 88.89 93.59 -67.40%
EY 5.77 1.16 0.95 0.99 2.68 1.13 1.07 206.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 0.73 0.67 0.56 0.54 0.71 27.23%

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