[JAKS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -88.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Revenue 141,147 135,191 189,375 76,457 93,238 85,742 62,313 12.07%
PBT -26,978 28,525 22,787 1,060 -24,100 2,530 -580 70.80%
Tax -5,022 195 -8,775 -840 -1,006 -1,166 -2,142 12.61%
NP -32,000 28,720 14,012 220 -25,106 1,364 -2,722 40.99%
-
NP to SH -23,970 29,310 6,906 308 -25,127 1,195 -3,134 32.79%
-
Tax Rate - -0.68% 38.51% 79.25% - 46.09% - -
Total Cost 173,147 106,471 175,363 76,237 118,344 84,378 65,035 14.62%
-
Net Worth 504,279 499,452 458,943 448,799 434,131 464,722 459,064 1.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 504,279 499,452 458,943 448,799 434,131 464,722 459,064 1.31%
NOSH 438,503 438,116 437,088 439,999 438,516 442,592 441,408 -0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -22.67% 21.24% 7.40% 0.29% -26.93% 1.59% -4.37% -
ROE -4.75% 5.87% 1.50% 0.07% -5.79% 0.26% -0.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
RPS 32.19 30.86 43.33 17.38 21.26 19.37 14.12 12.17%
EPS -5.47 6.69 1.58 0.07 -5.73 0.27 -0.71 32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.05 1.02 0.99 1.05 1.04 1.41%
Adjusted Per Share Value based on latest NOSH - 439,999
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
RPS 5.96 5.70 7.99 3.23 3.93 3.62 2.63 12.08%
EPS -1.01 1.24 0.29 0.01 -1.06 0.05 -0.13 33.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.2108 0.1937 0.1894 0.1832 0.1961 0.1937 1.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/10/11 29/10/10 30/10/09 -
Price 1.02 1.24 0.44 0.505 0.60 0.75 0.76 -
P/RPS 3.17 4.02 1.02 0.00 2.82 3.87 5.38 -7.10%
P/EPS -18.66 18.54 27.85 0.00 -10.47 277.78 -107.04 -21.61%
EY -5.36 5.40 3.59 0.00 -9.55 0.36 -0.93 27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.09 0.42 0.50 0.61 0.71 0.73 2.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 31/10/10 31/10/09 CAGR
Date 01/03/17 29/02/16 17/02/15 28/02/14 30/12/11 29/12/10 31/12/09 -
Price 1.16 1.16 0.59 0.53 0.56 0.74 0.63 -
P/RPS 3.60 3.76 1.36 0.00 2.63 3.82 4.46 -2.94%
P/EPS -21.22 17.34 37.34 0.00 -9.77 274.07 -88.73 -18.08%
EY -4.71 5.77 2.68 0.00 -10.23 0.36 -1.13 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.56 0.52 0.57 0.70 0.61 7.28%

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