[JAKS] YoY Cumulative Quarter Result on 31-Oct-2003 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 394.27%
YoY- 261.02%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 293,045 235,646 215,680 333,001 148,338 175,331 218,780 4.78%
PBT -4,942 19,204 23,175 39,500 -116,845 -173,884 -48,425 -30.57%
Tax -2,409 -10,274 9,200 -12,445 -45 173,884 48,425 -
NP -7,351 8,930 32,375 27,055 -116,890 0 0 -
-
NP to SH -5,982 8,930 32,375 27,055 -116,890 -170,495 -47,225 -28.13%
-
Tax Rate - 53.50% -39.70% 31.51% - - - -
Total Cost 300,396 226,716 183,305 305,946 265,228 175,331 218,780 5.19%
-
Net Worth 398,800 238,133 148,820 115,386 -571,208 -379,214 -208,996 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 398,800 238,133 148,820 115,386 -571,208 -379,214 -208,996 -
NOSH 398,800 396,888 261,088 303,647 68,082 68,081 68,077 32.66%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -2.51% 3.79% 15.01% 8.12% -78.80% 0.00% 0.00% -
ROE -1.50% 3.75% 21.75% 23.45% 0.00% 0.00% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 73.48 59.37 82.61 109.67 217.88 257.53 321.37 -21.01%
EPS -1.50 2.25 12.40 8.91 -171.69 -250.43 -69.37 -45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.60 0.57 0.38 -8.39 -5.57 -3.07 -
Adjusted Per Share Value based on latest NOSH - 303,568
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 11.49 9.24 8.46 13.06 5.82 6.87 8.58 4.77%
EPS -0.23 0.35 1.27 1.06 -4.58 -6.68 -1.85 -28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1564 0.0934 0.0583 0.0452 -0.224 -0.1487 -0.0819 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/10/06 31/10/05 29/10/04 - - - - -
Price 0.47 0.84 1.37 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.41 1.66 0.00 0.00 0.00 0.00 -
P/EPS -31.33 37.33 11.05 0.00 0.00 0.00 0.00 -
EY -3.19 2.68 9.05 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.40 2.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/07/02 31/07/01 31/07/00 CAGR
Date 21/12/06 30/12/05 17/12/04 28/06/04 26/09/02 28/09/01 30/09/00 -
Price 0.44 0.45 1.80 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.76 2.18 0.00 0.00 0.00 0.00 -
P/EPS -29.33 20.00 14.52 0.00 0.00 0.00 0.00 -
EY -3.41 5.00 6.89 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 3.16 0.00 0.00 0.00 0.00 -

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