[JAKS] QoQ TTM Result on 31-Jul-2005 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- -34.74%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 254,739 252,266 235,646 267,490 280,360 220,825 164,601 33.90%
PBT -4,863 10,408 19,204 34,102 32,731 21,524 15,798 -
Tax -6,879 -9,649 -10,274 -8,027 7,227 10,497 11,122 -
NP -11,742 759 8,930 26,075 39,958 32,021 26,920 -
-
NP to SH -10,976 1,041 8,930 26,075 39,958 32,021 26,920 -
-
Tax Rate - 92.71% 53.50% 23.54% -22.08% -48.77% -70.40% -
Total Cost 266,481 251,507 226,716 241,415 240,402 188,804 137,681 55.49%
-
Net Worth 444,000 446,080 238,338 249,745 229,458 196,705 151,105 105.55%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 444,000 446,080 238,338 249,745 229,458 196,705 151,105 105.55%
NOSH 400,000 398,285 397,231 396,421 376,161 333,398 260,526 33.19%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -4.61% 0.30% 3.79% 9.75% 14.25% 14.50% 16.35% -
ROE -2.47% 0.23% 3.75% 10.44% 17.41% 16.28% 17.82% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 63.68 63.34 59.32 67.48 74.53 66.23 63.18 0.52%
EPS -2.74 0.26 2.25 6.58 10.62 9.60 10.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 0.60 0.63 0.61 0.59 0.58 54.32%
Adjusted Per Share Value based on latest NOSH - 396,421
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 10.29 10.19 9.52 10.80 11.32 8.92 6.65 33.88%
EPS -0.44 0.04 0.36 1.05 1.61 1.29 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1801 0.0962 0.1009 0.0927 0.0794 0.061 105.60%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.58 0.57 0.84 1.19 1.78 1.87 1.37 -
P/RPS 0.91 0.90 1.42 1.76 2.39 2.82 2.17 -44.06%
P/EPS -21.14 218.08 37.37 18.09 16.76 19.47 13.26 -
EY -4.73 0.46 2.68 5.53 5.97 5.14 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 1.40 1.89 2.92 3.17 2.36 -63.62%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 20/03/06 30/12/05 21/09/05 28/06/05 - - -
Price 0.50 0.51 0.45 1.05 1.30 0.00 0.00 -
P/RPS 0.79 0.81 0.76 1.56 1.74 0.00 0.00 -
P/EPS -18.22 195.13 20.02 15.96 12.24 0.00 0.00 -
EY -5.49 0.51 5.00 6.26 8.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.75 1.67 2.13 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