[JAKS] QoQ TTM Result on 31-Jan-2006 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -88.34%
YoY- -96.75%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 293,045 253,583 254,739 252,266 235,646 267,490 280,360 2.98%
PBT -4,942 -15,210 -4,863 10,408 19,204 34,102 32,731 -
Tax -2,409 -4,503 -6,879 -9,649 -10,274 -8,027 7,227 -
NP -7,351 -19,713 -11,742 759 8,930 26,075 39,958 -
-
NP to SH -5,982 -18,668 -10,976 1,041 8,930 26,075 39,958 -
-
Tax Rate - - - 92.71% 53.50% 23.54% -22.08% -
Total Cost 300,396 273,296 266,481 251,507 226,716 241,415 240,402 15.96%
-
Net Worth 453,250 438,449 444,000 446,080 238,338 249,745 229,458 57.23%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 453,250 438,449 444,000 446,080 238,338 249,745 229,458 57.23%
NOSH 408,333 394,999 400,000 398,285 397,231 396,421 376,161 5.60%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -2.51% -7.77% -4.61% 0.30% 3.79% 9.75% 14.25% -
ROE -1.32% -4.26% -2.47% 0.23% 3.75% 10.44% 17.41% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 71.77 64.20 63.68 63.34 59.32 67.48 74.53 -2.47%
EPS -1.46 -4.73 -2.74 0.26 2.25 6.58 10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.12 0.60 0.63 0.61 48.88%
Adjusted Per Share Value based on latest NOSH - 398,285
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 11.83 10.24 10.29 10.19 9.52 10.80 11.32 2.97%
EPS -0.24 -0.75 -0.44 0.04 0.36 1.05 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1771 0.1793 0.1801 0.0962 0.1009 0.0927 57.17%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.47 0.50 0.58 0.57 0.84 1.19 1.78 -
P/RPS 0.65 0.78 0.91 0.90 1.42 1.76 2.39 -57.92%
P/EPS -32.08 -10.58 -21.14 218.08 37.37 18.09 16.76 -
EY -3.12 -9.45 -4.73 0.46 2.68 5.53 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.52 0.51 1.40 1.89 2.92 -72.45%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 21/09/06 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 -
Price 0.44 0.46 0.50 0.51 0.45 1.05 1.30 -
P/RPS 0.61 0.72 0.79 0.81 0.76 1.56 1.74 -50.18%
P/EPS -30.03 -9.73 -18.22 195.13 20.02 15.96 12.24 -
EY -3.33 -10.27 -5.49 0.51 5.00 6.26 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.45 0.46 0.75 1.67 2.13 -67.10%

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