[JAKS] QoQ TTM Result on 30-Apr-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 81.05%
YoY- 111.33%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Revenue 282,146 282,146 223,155 223,155 178,859 273,176 295,867 -6.15%
PBT 7,018 7,018 4,356 4,356 3,801 5,676 6,676 6.90%
Tax -3,372 -3,372 -1,866 -1,866 -2,478 -3,752 -5,186 -43.75%
NP 3,646 3,646 2,490 2,490 1,323 1,924 1,490 230.82%
-
NP to SH 3,862 3,862 2,618 2,618 1,446 2,303 2,073 129.75%
-
Tax Rate 48.05% 48.05% 42.84% 42.84% 65.19% 66.10% 77.68% -
Total Cost 278,500 278,500 220,665 220,665 177,536 271,252 294,377 -7.14%
-
Net Worth 0 441,326 0 445,361 0 450,588 449,444 -
Dividend
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Net Worth 0 441,326 0 445,361 0 450,588 449,444 -
NOSH 436,956 436,956 440,952 440,952 450,588 450,588 449,444 -3.69%
Ratio Analysis
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
NP Margin 1.29% 1.29% 1.12% 1.12% 0.74% 0.70% 0.50% -
ROE 0.00% 0.88% 0.00% 0.59% 0.00% 0.51% 0.46% -
Per Share
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 64.57 64.57 50.61 50.61 39.69 60.63 65.83 -2.55%
EPS 0.88 0.88 0.59 0.59 0.32 0.51 0.46 138.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.01 0.00 1.01 0.00 1.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 440,952
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 11.06 11.06 8.75 8.75 7.01 10.71 11.60 -6.17%
EPS 0.15 0.15 0.10 0.10 0.06 0.09 0.08 131.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.173 0.00 0.1746 0.00 0.1767 0.1762 -
Price Multiplier on Financial Quarter End Date
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Date 30/09/13 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 -
Price 0.53 0.46 0.41 0.35 0.345 0.34 0.35 -
P/RPS 0.82 0.71 0.81 0.69 0.87 0.56 0.53 79.23%
P/EPS 59.97 52.05 69.06 58.95 107.51 66.52 75.88 -26.99%
EY 1.67 1.92 1.45 1.70 0.93 1.50 1.32 36.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.00 0.35 0.00 0.34 0.35 -
Price Multiplier on Announcement Date
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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