[JAKS] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.02%
YoY- 249.49%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Revenue 840,788 619,152 491,228 447,324 438,720 0 379,464 16.65%
PBT 43,124 11,832 968 32,964 31,500 0 6,520 44.16%
Tax -1,752 -1,344 -5,680 -10,552 -12,664 0 -3,828 -14.04%
NP 41,372 10,488 -4,712 22,412 18,836 0 2,692 69.73%
-
NP to SH 71,368 30,176 4,284 12,288 3,516 0 3,064 83.96%
-
Tax Rate 4.06% 11.36% 586.78% 32.01% 40.20% - 58.71% -
Total Cost 799,416 608,664 495,940 424,912 419,884 0 376,772 15.68%
-
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Net Worth 711,286 522,793 513,187 465,188 448,289 0 450,588 9.24%
NOSH 545,943 482,197 446,250 438,857 439,499 450,588 450,588 3.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
NP Margin 4.92% 1.69% -0.96% 5.01% 4.29% 0.00% 0.71% -
ROE 10.03% 5.77% 0.83% 2.64% 0.78% 0.00% 0.68% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 170.22 140.93 110.08 101.93 99.82 0.00 84.22 14.59%
EPS 14.44 6.88 0.96 2.80 0.80 0.00 0.68 80.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.19 1.15 1.06 1.02 0.00 1.00 7.31%
Adjusted Per Share Value based on latest NOSH - 438,857
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
RPS 35.48 26.13 20.73 18.88 18.51 0.00 16.01 16.65%
EPS 3.01 1.27 0.18 0.52 0.15 0.00 0.13 83.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3001 0.2206 0.2165 0.1963 0.1892 0.00 0.1901 9.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/01/13 -
Price 1.46 1.48 1.13 0.555 0.52 0.345 0.34 -
P/RPS 0.86 1.05 1.03 0.54 0.52 0.00 0.40 15.97%
P/EPS 10.10 21.55 117.71 19.82 65.00 0.00 50.00 -26.63%
EY 9.90 4.64 0.85 5.05 1.54 0.00 2.00 36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.24 0.98 0.52 0.51 0.00 0.34 23.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/01/13 CAGR
Date 23/05/18 24/05/17 30/05/16 22/05/15 30/05/14 - 28/03/13 -
Price 1.50 1.54 0.825 0.705 0.555 0.00 0.345 -
P/RPS 0.88 1.09 0.75 0.69 0.56 0.00 0.41 15.93%
P/EPS 10.38 22.42 85.94 25.18 69.38 0.00 50.74 -26.45%
EY 9.63 4.46 1.16 3.97 1.44 0.00 1.97 35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.29 0.72 0.67 0.54 0.00 0.35 23.47%

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