[JAKS] QoQ TTM Result on 31-Jan-2013 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 11.1%
YoY- 109.98%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Revenue 223,155 223,155 178,859 273,176 295,867 376,381 385,626 -44.99%
PBT 4,356 4,356 3,801 5,676 6,676 8,223 -18,048 -
Tax -1,866 -1,866 -2,478 -3,752 -5,186 -6,208 -5,693 -70.44%
NP 2,490 2,490 1,323 1,924 1,490 2,015 -23,741 -
-
NP to SH 2,618 2,618 1,446 2,303 2,073 2,750 -23,057 -
-
Tax Rate 42.84% 42.84% 65.19% 66.10% 77.68% 75.50% - -
Total Cost 220,665 220,665 177,536 271,252 294,377 374,366 409,367 -49.10%
-
Net Worth 0 445,361 0 450,588 449,444 449,444 428,499 -
Dividend
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Net Worth 0 445,361 0 450,588 449,444 449,444 428,499 -
NOSH 440,952 440,952 450,588 450,588 449,444 449,444 428,499 3.18%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
NP Margin 1.12% 1.12% 0.74% 0.70% 0.50% 0.54% -6.16% -
ROE 0.00% 0.59% 0.00% 0.51% 0.46% 0.61% -5.38% -
Per Share
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
RPS 50.61 50.61 39.69 60.63 65.83 83.74 89.99 -46.68%
EPS 0.59 0.59 0.32 0.51 0.46 0.61 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.01 0.00 1.00 1.00 1.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 450,588
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
RPS 8.75 8.75 7.01 10.71 11.60 14.76 15.12 -44.99%
EPS 0.10 0.10 0.06 0.09 0.08 0.11 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1746 0.00 0.1767 0.1762 0.1762 0.168 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 -
Price 0.41 0.35 0.345 0.34 0.35 0.37 0.47 -
P/RPS 0.81 0.69 0.87 0.56 0.53 0.44 0.52 62.31%
P/EPS 69.06 58.95 107.51 66.52 75.88 60.47 -8.73 -
EY 1.45 1.70 0.93 1.50 1.32 1.65 -11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 0.34 0.35 0.37 0.47 -
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Date - - - - - 31/12/12 24/09/12 -
Price 0.00 0.00 0.00 0.00 0.00 0.35 0.38 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.42 0.42 -
P/EPS 0.00 0.00 0.00 0.00 0.00 57.20 -7.06 -
EY 0.00 0.00 0.00 0.00 0.00 1.75 -14.16 -
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 0.35 0.38 -

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