[JAKS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 107.66%
YoY- 173.34%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Revenue 493,291 491,140 378,222 417,356 242,589 286,766 286,766 46.77%
PBT 54,284 53,918 32,191 33,642 17,950 14,367 14,367 156.07%
Tax -19,272 -19,800 -11,865 -12,754 -7,123 -6,420 -6,420 117.61%
NP 35,012 34,118 20,326 20,888 10,827 7,947 7,947 185.46%
-
NP to SH 16,160 13,967 7,369 7,156 3,446 4,577 4,577 144.08%
-
Tax Rate 35.50% 36.72% 36.86% 37.91% 39.68% 44.69% 44.69% -
Total Cost 458,279 457,022 357,896 396,468 231,762 278,819 278,819 42.11%
-
Net Worth 465,188 458,943 454,507 449,238 448,289 448,799 443,786 3.38%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Net Worth 465,188 458,943 454,507 449,238 448,289 448,799 443,786 3.38%
NOSH 438,857 437,088 441,269 436,153 439,499 439,999 435,084 0.61%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
NP Margin 7.10% 6.95% 5.37% 5.00% 4.46% 2.77% 2.77% -
ROE 3.47% 3.04% 1.62% 1.59% 0.77% 1.02% 1.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 112.40 112.37 85.71 95.69 55.20 65.17 65.91 45.87%
EPS 3.68 3.20 1.67 1.64 0.78 1.04 1.05 142.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.03 1.03 1.02 1.02 1.02 2.75%
Adjusted Per Share Value based on latest NOSH - 436,153
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 19.34 19.26 14.83 16.36 9.51 11.24 11.24 46.79%
EPS 0.63 0.55 0.29 0.28 0.14 0.18 0.18 142.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1799 0.1782 0.1761 0.1758 0.176 0.174 3.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 -
Price 0.555 0.44 0.72 0.65 0.52 0.505 0.555 -
P/RPS 0.49 0.39 0.84 0.68 0.94 0.77 0.84 -31.70%
P/EPS 15.07 13.77 43.11 39.62 66.32 48.55 52.76 -58.78%
EY 6.63 7.26 2.32 2.52 1.51 2.06 1.90 142.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.70 0.63 0.51 0.50 0.54 -2.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 22/05/15 17/02/15 28/11/14 29/08/14 - - - -
Price 0.705 0.59 0.56 0.73 0.00 0.00 0.00 -
P/RPS 0.63 0.53 0.65 0.76 0.00 0.00 0.00 -
P/EPS 19.15 18.46 33.53 44.49 0.00 0.00 0.00 -
EY 5.22 5.42 2.98 2.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.54 0.71 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