[JAKS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.41%
YoY- 172.84%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Revenue 632,201 449,437 491,140 586,378 326,686 257,260 278,082 12.13%
PBT -6,921 55,372 53,918 19,783 -19,238 4,439 -2,430 15.71%
Tax -9,491 -8,120 -19,800 -9,126 -3,875 -2,001 -3,956 12.97%
NP -16,412 47,252 34,118 10,657 -23,113 2,438 -6,386 14.06%
-
NP to SH 796 41,557 13,967 7,503 -22,896 2,278 -6,745 -
-
Tax Rate - 14.66% 36.72% 46.13% - 45.08% - -
Total Cost 648,613 402,185 457,022 575,721 349,799 254,822 284,468 12.17%
-
Net Worth 497,882 499,736 459,728 447,547 434,234 459,980 455,506 1.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 497,882 499,736 459,728 447,547 434,234 459,980 455,506 1.24%
NOSH 432,941 438,365 437,836 438,771 438,620 438,076 437,987 -0.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -2.60% 10.51% 6.95% 1.82% -7.07% 0.95% -2.30% -
ROE 0.16% 8.32% 3.04% 1.68% -5.27% 0.50% -1.48% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
RPS 146.02 102.53 112.17 133.64 74.48 58.72 63.49 12.31%
EPS 0.18 9.48 3.19 1.71 -5.22 0.52 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.05 1.02 0.99 1.05 1.04 1.41%
Adjusted Per Share Value based on latest NOSH - 439,999
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
RPS 26.68 18.96 20.72 24.74 13.79 10.86 11.73 12.13%
EPS 0.03 1.75 0.59 0.32 -0.97 0.10 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.2109 0.194 0.1889 0.1832 0.1941 0.1922 1.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/10/11 29/10/10 30/10/09 -
Price 1.02 1.24 0.44 0.505 0.60 0.75 0.76 -
P/RPS 0.70 1.21 0.39 0.00 0.81 1.28 1.20 -7.23%
P/EPS 554.77 13.08 13.79 0.00 -11.49 144.23 -49.35 -
EY 0.18 7.65 7.25 0.00 -8.70 0.69 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.09 0.42 0.50 0.61 0.71 0.73 2.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Date 01/03/17 29/02/16 17/02/15 28/02/14 30/12/11 29/12/10 31/12/09 -
Price 1.16 1.16 0.59 0.53 0.56 0.74 0.63 -
P/RPS 0.79 1.13 0.53 0.00 0.75 1.26 0.99 -3.09%
P/EPS 630.92 12.24 18.50 0.00 -10.73 142.31 -40.91 -
EY 0.16 8.17 5.41 0.00 -9.32 0.70 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.56 0.52 0.57 0.70 0.61 7.28%

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