[JAKS] QoQ TTM Result on 31-Oct-2013

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Oct-2013
Profit Trend
QoQ- 18.51%
YoY- 66.44%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Revenue 417,356 242,589 286,766 286,766 282,146 282,146 223,155 87.02%
PBT 33,642 17,950 14,367 14,367 7,018 7,018 4,356 672.31%
Tax -12,754 -7,123 -6,420 -6,420 -3,372 -3,372 -1,866 583.49%
NP 20,888 10,827 7,947 7,947 3,646 3,646 2,490 738.87%
-
NP to SH 7,156 3,446 4,577 4,577 3,862 3,862 2,618 173.33%
-
Tax Rate 37.91% 39.68% 44.69% 44.69% 48.05% 48.05% 42.84% -
Total Cost 396,468 231,762 278,819 278,819 278,500 278,500 220,665 79.66%
-
Net Worth 449,238 448,289 448,799 443,786 0 441,326 0 -
Dividend
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Net Worth 449,238 448,289 448,799 443,786 0 441,326 0 -
NOSH 436,153 439,499 439,999 435,084 436,956 436,956 440,952 -1.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
NP Margin 5.00% 4.46% 2.77% 2.77% 1.29% 1.29% 1.12% -
ROE 1.59% 0.77% 1.02% 1.03% 0.00% 0.88% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
RPS 95.69 55.20 65.17 65.91 64.57 64.57 50.61 89.07%
EPS 1.64 0.78 1.04 1.05 0.88 0.88 0.59 177.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.02 1.02 0.00 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 435,084
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
RPS 16.85 9.80 11.58 11.58 11.39 11.39 9.01 87.01%
EPS 0.29 0.14 0.18 0.18 0.16 0.16 0.11 163.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.181 0.1812 0.1792 0.00 0.1782 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Date 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 -
Price 0.65 0.52 0.505 0.555 0.53 0.46 0.41 -
P/RPS 0.68 0.94 0.77 0.84 0.82 0.71 0.81 -16.04%
P/EPS 39.62 66.32 48.55 52.76 59.97 52.05 69.06 -42.62%
EY 2.52 1.51 2.06 1.90 1.67 1.92 1.45 73.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.50 0.54 0.00 0.46 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Date 29/08/14 - - - - - - -
Price 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 44.49 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.25 0.00 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 0.71 0.00 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