[JAKS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 64.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Revenue 466,128 491,054 314,246 301,765 0 377,012 292,388 9.44%
PBT 9,612 20,057 26,847 31,131 0 8,648 6,052 9.36%
Tax -1,884 -4,469 -8,315 -11,025 0 -4,329 -4,687 -16.16%
NP 7,728 15,588 18,532 20,106 0 4,319 1,365 39.84%
-
NP to SH 19,177 24,766 12,247 7,061 0 4,628 2,070 53.81%
-
Tax Rate 19.60% 22.28% 30.97% 35.41% - 50.06% 77.45% -
Total Cost 458,400 475,466 295,714 281,659 0 372,693 291,023 9.18%
-
Net Worth 562,402 526,003 474,077 451,728 0 440,969 440,425 4.84%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Net Worth 562,402 526,003 474,077 451,728 0 440,969 440,425 4.84%
NOSH 460,985 438,336 438,960 438,571 436,603 436,603 440,425 0.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
NP Margin 1.66% 3.17% 5.90% 6.66% 0.00% 1.15% 0.47% -
ROE 3.41% 4.71% 2.58% 1.56% 0.00% 1.05% 0.47% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
RPS 101.12 112.03 71.59 68.81 0.00 86.35 66.39 8.47%
EPS 4.16 5.65 2.79 1.61 0.00 1.06 0.47 52.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.08 1.03 0.00 1.01 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 441,269
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
RPS 18.82 19.83 12.69 12.19 0.00 15.22 11.81 9.43%
EPS 0.77 1.00 0.49 0.29 0.00 0.19 0.08 54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2271 0.2124 0.1914 0.1824 0.00 0.1781 0.1779 4.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 -
Price 1.28 1.00 1.10 0.72 0.53 0.46 0.47 -
P/RPS 1.27 0.89 1.54 1.05 0.00 0.53 0.71 11.90%
P/EPS 30.77 17.70 39.43 44.72 0.00 43.40 100.00 -20.38%
EY 3.25 5.65 2.54 2.24 0.00 2.30 1.00 25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.83 1.02 0.70 0.00 0.46 0.47 16.82%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Date 22/11/17 24/11/16 17/11/15 28/11/14 - 26/09/13 24/09/12 -
Price 1.45 1.03 1.16 0.56 0.00 0.535 0.38 -
P/RPS 1.43 0.92 1.62 0.81 0.00 0.62 0.57 19.47%
P/EPS 34.86 18.23 41.58 34.78 0.00 50.47 80.85 -15.01%
EY 2.87 5.49 2.41 2.88 0.00 1.98 1.24 17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 1.07 0.54 0.00 0.53 0.38 24.70%

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