[JAKS] QoQ TTM Result on 31-Oct-2004 [#4]

Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- 22.53%
YoY- 31.06%
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 267,490 280,360 220,825 164,601 90,694 0 217,549 14.78%
PBT 34,102 32,731 21,524 15,798 10,007 0 -26,118 -
Tax -8,027 7,227 10,497 11,122 11,963 0 -6,825 11.43%
NP 26,075 39,958 32,021 26,920 21,970 0 -32,943 -
-
NP to SH 26,075 39,958 32,021 26,920 21,970 0 -32,943 -
-
Tax Rate 23.54% -22.08% -48.77% -70.40% -119.55% - - -
Total Cost 241,415 240,402 188,804 137,681 68,724 0 250,492 -2.43%
-
Net Worth 249,745 229,458 196,705 151,105 121,813 0 -617,404 -
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 249,745 229,458 196,705 151,105 121,813 0 -617,404 -
NOSH 396,421 376,161 333,398 260,526 217,524 68,071 68,071 224.03%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 9.75% 14.25% 14.50% 16.35% 24.22% 0.00% -15.14% -
ROE 10.44% 17.41% 16.28% 17.82% 18.04% 0.00% 0.00% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 67.48 74.53 66.23 63.18 41.69 0.00 319.59 -64.57%
EPS 6.58 10.62 9.60 10.33 10.10 0.00 -48.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.59 0.58 0.56 0.00 -9.07 -
Adjusted Per Share Value based on latest NOSH - 260,526
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 10.49 10.99 8.66 6.45 3.56 0.00 8.53 14.79%
EPS 1.02 1.57 1.26 1.06 0.86 0.00 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.09 0.0771 0.0592 0.0478 0.00 -0.2421 -
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 - - -
Price 1.19 1.78 1.87 1.37 1.28 0.00 0.00 -
P/RPS 1.76 2.39 2.82 2.17 3.07 0.00 0.00 -
P/EPS 18.09 16.76 19.47 13.26 12.67 0.00 0.00 -
EY 5.53 5.97 5.14 7.54 7.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.92 3.17 2.36 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 28/06/05 - - - - 31/03/04 -
Price 1.05 1.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.56 1.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.96 12.24 0.00 0.00 0.00 0.00 0.00 -
EY 6.26 8.17 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 1.67 2.13 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