[JAKS] QoQ TTM Result on 30-Apr-2012 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -0.07%
YoY- -828.74%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 295,867 376,381 385,626 374,724 331,017 326,686 319,190 -5.19%
PBT 6,676 8,223 -18,048 -18,056 -18,758 -19,238 7,392 -6.91%
Tax -5,186 -6,208 -5,693 -5,634 -4,602 -3,875 -4,035 19.30%
NP 1,490 2,015 -23,741 -23,690 -23,360 -23,113 3,357 -43.51%
-
NP to SH 2,073 2,750 -23,057 -23,101 -23,084 -22,896 3,426 -29.76%
-
Tax Rate 77.68% 75.50% - - - - 54.59% -
Total Cost 294,377 374,366 409,367 398,414 354,377 349,799 315,833 -4.82%
-
Net Worth 449,444 449,444 428,499 446,666 446,819 434,131 449,289 0.02%
Dividend
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 449,444 449,444 428,499 446,666 446,819 434,131 449,289 0.02%
NOSH 449,444 449,444 428,499 446,666 451,333 438,516 427,894 3.51%
Ratio Analysis
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 0.50% 0.54% -6.16% -6.32% -7.06% -7.07% 1.05% -
ROE 0.46% 0.61% -5.38% -5.17% -5.17% -5.27% 0.76% -
Per Share
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 65.83 83.74 89.99 83.89 73.34 74.50 74.60 -8.41%
EPS 0.46 0.61 -5.38 -5.17 -5.11 -5.22 0.80 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 0.99 0.99 1.05 -3.37%
Adjusted Per Share Value based on latest NOSH - 446,666
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 11.60 14.76 15.12 14.69 12.98 12.81 12.51 -5.17%
EPS 0.08 0.11 -0.90 -0.91 -0.91 -0.90 0.13 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.1762 0.168 0.1751 0.1752 0.1702 0.1762 0.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.35 0.37 0.47 0.52 0.60 0.60 0.70 -
P/RPS 0.53 0.44 0.52 0.62 0.82 0.81 0.94 -33.16%
P/EPS 75.88 60.47 -8.73 -10.05 -11.73 -11.49 87.43 -9.48%
EY 1.32 1.65 -11.45 -9.95 -8.52 -8.70 1.14 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.47 0.52 0.61 0.61 0.67 -36.66%
Price Multiplier on Announcement Date
31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date - 31/12/12 24/09/12 28/06/12 29/03/12 30/12/11 27/09/11 -
Price 0.00 0.35 0.38 0.50 0.56 0.56 0.50 -
P/RPS 0.00 0.42 0.42 0.60 0.76 0.75 0.67 -
P/EPS 0.00 57.20 -7.06 -9.67 -10.95 -10.73 62.45 -
EY 0.00 1.75 -14.16 -10.34 -9.13 -9.32 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.38 0.50 0.57 0.57 0.48 -

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