[JAKS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.98%
YoY- 90.81%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 483,246 493,291 491,140 378,222 417,356 242,589 286,766 41.74%
PBT 48,086 54,284 53,918 32,191 33,642 17,950 14,367 124.24%
Tax -17,652 -19,272 -19,800 -11,865 -12,754 -7,123 -6,420 96.62%
NP 30,434 35,012 34,118 20,326 20,888 10,827 7,947 145.37%
-
NP to SH 16,019 16,160 13,967 7,369 7,156 3,446 4,577 131.04%
-
Tax Rate 36.71% 35.50% 36.72% 36.86% 37.91% 39.68% 44.69% -
Total Cost 452,812 458,279 457,022 357,896 396,468 231,762 278,819 38.28%
-
Net Worth 467,116 465,188 458,943 454,507 449,238 448,289 448,799 2.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 467,116 465,188 458,943 454,507 449,238 448,289 448,799 2.71%
NOSH 440,675 438,857 437,088 441,269 436,153 439,499 439,999 0.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.30% 7.10% 6.95% 5.37% 5.00% 4.46% 2.77% -
ROE 3.43% 3.47% 3.04% 1.62% 1.59% 0.77% 1.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 109.66 112.40 112.37 85.71 95.69 55.20 65.17 41.60%
EPS 3.64 3.68 3.20 1.67 1.64 0.78 1.04 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 1.03 1.03 1.02 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 441,269
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.51 19.92 19.83 15.27 16.85 9.80 11.58 41.72%
EPS 0.65 0.65 0.56 0.30 0.29 0.14 0.18 135.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1879 0.1853 0.1835 0.1814 0.181 0.1812 2.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.735 0.555 0.44 0.72 0.65 0.52 0.505 -
P/RPS 0.67 0.49 0.39 0.84 0.68 0.94 0.77 -8.88%
P/EPS 20.22 15.07 13.77 43.11 39.62 66.32 48.55 -44.32%
EY 4.95 6.63 7.26 2.32 2.52 1.51 2.06 79.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.42 0.70 0.63 0.51 0.50 24.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 17/02/15 28/11/14 29/08/14 - - -
Price 0.775 0.705 0.59 0.56 0.73 0.00 0.00 -
P/RPS 0.71 0.63 0.53 0.65 0.76 0.00 0.00 -
P/EPS 21.32 19.15 18.46 33.53 44.49 0.00 0.00 -
EY 4.69 5.22 5.42 2.98 2.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.56 0.54 0.71 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