[JAKS] YoY Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 83.22%
YoY- 92.87%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 379,464 322,056 304,732 213,780 198,764 209,032 385,064 -0.24%
PBT 6,520 6,188 4,268 -1,020 -15,340 2,152 25,156 -20.13%
Tax -3,828 -4,088 -1,180 -892 -480 -600 -4,876 -3.94%
NP 2,692 2,100 3,088 -1,912 -15,820 1,552 20,280 -28.55%
-
NP to SH 3,064 2,708 3,460 -1,132 -15,868 1,948 20,656 -27.22%
-
Tax Rate 58.71% 66.06% 27.65% - - 27.88% 19.38% -
Total Cost 376,772 319,956 301,644 215,692 214,584 207,480 364,784 0.53%
-
Net Worth 450,588 446,819 454,124 490,533 462,816 426,124 440,926 0.36%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 450,588 446,819 454,124 490,533 462,816 426,124 440,926 0.36%
NOSH 450,588 451,333 432,499 471,666 440,777 405,833 397,230 2.12%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.71% 0.65% 1.01% -0.89% -7.96% 0.74% 5.27% -
ROE 0.68% 0.61% 0.76% -0.23% -3.43% 0.46% 4.68% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 84.22 71.36 70.46 45.32 45.09 51.51 96.94 -2.31%
EPS 0.68 0.60 0.80 -0.24 -3.60 0.48 5.20 -28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 1.05 1.04 1.05 1.05 1.11 -1.72%
Adjusted Per Share Value based on latest NOSH - 471,666
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.88 12.63 11.95 8.38 7.79 8.20 15.10 -0.24%
EPS 0.12 0.11 0.14 -0.04 -0.62 0.08 0.81 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1752 0.178 0.1923 0.1815 0.1671 0.1729 0.36%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.34 0.60 0.73 0.74 0.44 1.24 0.49 -
P/RPS 0.40 0.84 1.04 1.63 0.98 2.41 0.51 -3.96%
P/EPS 50.00 100.00 91.25 -308.33 -12.22 258.33 9.42 32.04%
EY 2.00 1.00 1.10 -0.32 -8.18 0.39 10.61 -24.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.70 0.71 0.42 1.18 0.44 -4.20%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 31/03/11 26/03/10 31/03/09 28/03/08 29/03/07 -
Price 0.345 0.56 0.70 0.82 0.38 0.73 0.53 -
P/RPS 0.41 0.78 0.99 1.81 0.84 1.42 0.55 -4.77%
P/EPS 50.74 93.33 87.50 -341.67 -10.56 152.08 10.19 30.64%
EY 1.97 1.07 1.14 -0.29 -9.47 0.66 9.81 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.67 0.79 0.36 0.70 0.48 -5.12%

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