[JAKS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Revenue 281,936 200,096 207,990 0 223,155 198,071 150,033 12.97%
PBT 7,850 16,675 22,507 0 4,356 4,177 2,995 20.47%
Tax -2,773 -5,809 -7,957 0 -1,866 -3,413 -1,654 10.50%
NP 5,077 10,866 14,550 0 2,490 764 1,341 29.35%
-
NP to SH 10,903 6,333 4,281 0 2,618 1,213 1,418 48.34%
-
Tax Rate 35.32% 34.84% 35.35% - 42.84% 81.71% 55.23% -
Total Cost 276,859 189,230 193,440 0 220,665 197,307 148,692 12.76%
-
Net Worth 512,309 466,179 449,941 0 440,696 433,214 465,281 1.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 512,309 466,179 449,941 0 440,696 433,214 465,281 1.87%
NOSH 437,871 439,791 436,836 436,333 436,333 433,214 443,125 -0.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 1.80% 5.43% 7.00% 0.00% 1.12% 0.39% 0.89% -
ROE 2.13% 1.36% 0.95% 0.00% 0.59% 0.28% 0.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 64.39 45.50 47.61 0.00 51.14 45.72 33.86 13.23%
EPS 2.49 1.44 0.98 0.00 0.60 0.28 0.32 48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.06 1.03 0.00 1.01 1.00 1.05 2.11%
Adjusted Per Share Value based on latest NOSH - 440,952
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
RPS 11.05 7.85 8.15 0.00 8.75 7.77 5.88 12.97%
EPS 0.43 0.25 0.17 0.00 0.10 0.05 0.06 46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.1828 0.1764 0.00 0.1728 0.1699 0.1824 1.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 29/04/11 -
Price 0.93 0.735 0.65 0.41 0.35 0.52 0.66 -
P/RPS 1.44 1.62 1.37 0.00 0.68 1.14 1.95 -5.69%
P/EPS 37.35 51.04 66.33 0.00 58.33 185.71 206.25 -28.13%
EY 2.68 1.96 1.51 0.00 1.71 0.54 0.48 39.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.63 0.00 0.35 0.52 0.63 4.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 30/04/11 CAGR
Date 22/08/16 27/08/15 29/08/14 - 21/06/13 28/06/12 29/06/11 -
Price 1.01 0.775 0.73 0.00 0.415 0.50 0.62 -
P/RPS 1.57 1.70 1.53 0.00 0.81 1.09 1.83 -2.91%
P/EPS 40.56 53.82 74.49 0.00 69.17 178.57 193.75 -26.08%
EY 2.47 1.86 1.34 0.00 1.45 0.56 0.52 35.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.71 0.00 0.41 0.50 0.59 7.55%

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