[JAKS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ-0.0%
YoY- 120.79%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 378,222 417,356 242,589 286,766 286,766 282,146 282,146 28.54%
PBT 32,191 33,642 17,950 14,367 14,367 7,018 7,018 268.80%
Tax -11,865 -12,754 -7,123 -6,420 -6,420 -3,372 -3,372 193.86%
NP 20,326 20,888 10,827 7,947 7,947 3,646 3,646 335.89%
-
NP to SH 7,369 7,156 3,446 4,577 4,577 3,862 3,862 73.94%
-
Tax Rate 36.86% 37.91% 39.68% 44.69% 44.69% 48.05% 48.05% -
Total Cost 357,896 396,468 231,762 278,819 278,819 278,500 278,500 23.97%
-
Net Worth 454,507 449,238 448,289 448,799 443,786 0 441,326 2.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 454,507 449,238 448,289 448,799 443,786 0 441,326 2.55%
NOSH 441,269 436,153 439,499 439,999 435,084 436,956 436,956 0.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin 5.37% 5.00% 4.46% 2.77% 2.77% 1.29% 1.29% -
ROE 1.62% 1.59% 0.77% 1.02% 1.03% 0.00% 0.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 85.71 95.69 55.20 65.17 65.91 64.57 64.57 27.46%
EPS 1.67 1.64 0.78 1.04 1.05 0.88 0.88 73.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.02 1.02 1.02 0.00 1.01 1.69%
Adjusted Per Share Value based on latest NOSH - 439,999
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 14.83 16.36 9.51 11.24 11.24 11.06 11.06 28.57%
EPS 0.29 0.28 0.14 0.18 0.18 0.15 0.15 75.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1782 0.1761 0.1758 0.176 0.174 0.00 0.173 2.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.72 0.65 0.52 0.505 0.555 0.53 0.46 -
P/RPS 0.84 0.68 0.94 0.77 0.84 0.82 0.71 15.49%
P/EPS 43.11 39.62 66.32 48.55 52.76 59.97 52.05 -14.91%
EY 2.32 2.52 1.51 2.06 1.90 1.67 1.92 17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.51 0.50 0.54 0.00 0.46 43.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 28/11/14 29/08/14 - - - - - -
Price 0.56 0.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.53 44.49 0.00 0.00 0.00 0.00 0.00 -
EY 2.98 2.25 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 0.54 0.71 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