[JAKS] YoY Cumulative Quarter Result on 31-Jul-2010 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 105.89%
YoY- 129.99%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 377,012 292,388 233,448 171,518 215,769 189,139 230,812 8.51%
PBT 8,648 6,052 4,862 1,909 -1,850 3,009 13,318 -6.93%
Tax -4,329 -4,687 -2,869 -835 -1,814 -913 -1,908 14.61%
NP 4,319 1,365 1,993 1,074 -3,664 2,096 11,410 -14.93%
-
NP to SH 4,628 2,070 2,231 1,083 -3,611 2,236 11,463 -14.01%
-
Tax Rate 50.06% 77.45% 59.01% 43.74% - 30.34% 14.33% -
Total Cost 372,693 291,023 231,455 170,444 219,433 187,043 219,402 9.22%
-
Net Worth 440,969 440,425 459,323 450,527 462,384 442,981 445,783 -0.18%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 440,969 440,425 459,323 450,527 462,384 442,981 445,783 -0.18%
NOSH 436,603 440,425 437,450 433,200 440,365 421,886 398,020 1.55%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 1.15% 0.47% 0.85% 0.63% -1.70% 1.11% 4.94% -
ROE 1.05% 0.47% 0.49% 0.24% -0.78% 0.50% 2.57% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 86.35 66.39 53.37 39.59 49.00 44.83 57.99 6.85%
EPS 1.06 0.47 0.51 0.25 -0.82 0.53 2.88 -15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.05 1.04 1.05 1.05 1.12 -1.70%
Adjusted Per Share Value based on latest NOSH - 428,461
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 14.78 11.46 9.15 6.72 8.46 7.42 9.05 8.51%
EPS 0.18 0.08 0.09 0.04 -0.14 0.09 0.45 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1729 0.1727 0.1801 0.1766 0.1813 0.1737 0.1748 -0.18%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.46 0.47 0.70 0.75 0.91 0.58 1.00 -
P/RPS 0.53 0.71 1.31 1.89 1.86 1.29 1.72 -17.80%
P/EPS 43.40 100.00 137.25 300.00 -110.98 109.43 34.72 3.78%
EY 2.30 1.00 0.73 0.33 -0.90 0.91 2.88 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.67 0.72 0.87 0.55 0.89 -10.40%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 24/09/12 27/09/11 30/09/10 30/09/09 26/09/08 21/09/07 -
Price 0.535 0.38 0.50 0.75 0.79 0.50 0.82 -
P/RPS 0.62 0.57 0.94 1.89 1.61 1.12 1.41 -12.78%
P/EPS 50.47 80.85 98.04 300.00 -96.34 94.34 28.47 10.00%
EY 1.98 1.24 1.02 0.33 -1.04 1.06 3.51 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.48 0.72 0.75 0.48 0.73 -5.19%

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