[JAKS] YoY Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ--%
YoY- 115.83%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 400,192 415,980 0 446,310 396,142 300,066 216,254 12.64%
PBT 33,350 45,014 0 8,712 8,354 5,990 1,278 87.93%
Tax -11,618 -15,914 0 -3,732 -6,826 -3,308 -648 74.77%
NP 21,732 29,100 0 4,980 1,528 2,682 630 98.35%
-
NP to SH 12,666 8,562 0 5,236 2,426 2,836 1,052 61.81%
-
Tax Rate 34.84% 35.35% - 42.84% 81.71% 55.23% 50.70% -
Total Cost 378,460 386,880 0 441,330 394,614 297,384 215,624 11.49%
-
Net Worth 466,179 449,941 0 440,696 433,214 465,281 455,866 0.43%
Dividend
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 466,179 449,941 0 440,696 433,214 465,281 455,866 0.43%
NOSH 439,791 436,836 436,333 436,333 433,214 443,125 438,333 0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 5.43% 7.00% 0.00% 1.12% 0.39% 0.89% 0.29% -
ROE 2.72% 1.90% 0.00% 1.19% 0.56% 0.61% 0.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 91.00 95.23 0.00 102.29 91.44 67.72 49.34 12.56%
EPS 2.88 1.96 0.00 1.20 0.56 0.64 0.24 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 0.00 1.01 1.00 1.05 1.04 0.36%
Adjusted Per Share Value based on latest NOSH - 440,952
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 15.69 16.31 0.00 17.50 15.53 11.76 8.48 12.63%
EPS 0.50 0.34 0.00 0.21 0.10 0.11 0.04 62.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1764 0.00 0.1728 0.1699 0.1824 0.1787 0.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.735 0.65 0.41 0.35 0.52 0.66 0.81 -
P/RPS 0.81 0.68 0.00 0.34 0.57 0.97 1.64 -12.75%
P/EPS 25.52 33.16 0.00 29.17 92.86 103.13 337.50 -39.31%
EY 3.92 3.02 0.00 3.43 1.08 0.97 0.30 64.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.00 0.35 0.52 0.63 0.78 -2.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/08/15 29/08/14 - 21/06/13 28/06/12 29/06/11 30/06/10 -
Price 0.775 0.73 0.00 0.415 0.50 0.62 0.69 -
P/RPS 0.85 0.77 0.00 0.41 0.55 0.92 1.40 -9.20%
P/EPS 26.91 37.24 0.00 34.58 89.29 96.88 287.50 -36.75%
EY 3.72 2.68 0.00 2.89 1.12 1.03 0.35 57.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.00 0.41 0.50 0.59 0.66 1.96%

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