[JAKS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -4.83%
YoY- 144.22%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 632,201 637,986 543,018 472,154 461,178 503,621 483,246 19.51%
PBT -6,921 48,492 46,457 47,283 55,282 49,634 48,086 -
Tax -9,491 -4,274 -5,084 -6,902 -8,120 -17,090 -17,652 -33.75%
NP -16,412 44,218 41,373 40,381 47,162 32,544 30,434 -
-
NP to SH 796 53,986 46,037 39,466 41,467 19,153 16,019 -86.36%
-
Tax Rate - 8.81% 10.94% 14.60% 14.69% 34.43% 36.71% -
Total Cost 648,613 593,768 501,645 431,773 414,016 471,077 452,812 26.93%
-
Net Worth 504,279 526,443 513,546 513,187 499,452 473,120 467,116 5.21%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 504,279 526,443 513,546 513,187 499,452 473,120 467,116 5.21%
NOSH 438,503 438,702 438,928 446,250 438,116 438,074 440,675 -0.32%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.60% 6.93% 7.62% 8.55% 10.23% 6.46% 6.30% -
ROE 0.16% 10.25% 8.96% 7.69% 8.30% 4.05% 3.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.17 145.43 123.71 105.80 105.26 114.96 109.66 19.91%
EPS 0.18 12.31 10.49 8.84 9.46 4.37 3.64 -86.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.20 1.17 1.15 1.14 1.08 1.06 5.55%
Adjusted Per Share Value based on latest NOSH - 446,250
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.68 26.92 22.91 19.92 19.46 21.25 20.39 19.53%
EPS 0.03 2.28 1.94 1.67 1.75 0.81 0.68 -87.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.2221 0.2167 0.2165 0.2108 0.1996 0.1971 5.21%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.02 1.00 0.93 1.13 1.24 1.10 0.735 -
P/RPS 0.71 0.69 0.75 1.07 1.18 0.96 0.67 3.92%
P/EPS 561.90 8.13 8.87 12.78 13.10 25.16 20.22 808.25%
EY 0.18 12.31 11.28 7.83 7.63 3.97 4.95 -88.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.79 0.98 1.09 1.02 0.69 18.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 01/03/17 24/11/16 22/08/16 30/05/16 29/02/16 17/11/15 27/08/15 -
Price 1.16 1.03 1.01 0.825 1.16 1.16 0.775 -
P/RPS 0.80 0.71 0.82 0.78 1.10 1.01 0.71 8.24%
P/EPS 639.03 8.37 9.63 9.33 12.26 26.53 21.32 855.02%
EY 0.16 11.95 10.38 10.72 8.16 3.77 4.69 -89.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 0.86 0.72 1.02 1.07 0.73 24.04%

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