[JAKS] YoY TTM Result on 31-Jul-2013 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 47.52%
YoY- 116.75%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 503,621 378,222 282,146 282,146 385,626 319,190 233,831 15.99%
PBT 49,634 32,191 7,018 7,018 -18,048 7,392 1,329 101.42%
Tax -17,090 -11,865 -3,372 -3,372 -5,693 -4,035 -2,977 40.21%
NP 32,544 20,326 3,646 3,646 -23,741 3,357 -1,648 -
-
NP to SH 19,153 7,369 3,862 3,862 -23,057 3,426 -2,051 -
-
Tax Rate 34.43% 36.86% 48.05% 48.05% - 54.59% 224.00% -
Total Cost 471,077 357,896 278,500 278,500 409,367 315,833 235,479 14.35%
-
Net Worth 473,120 454,507 0 441,326 428,499 449,289 445,599 1.16%
Dividend
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 473,120 454,507 0 441,326 428,499 449,289 445,599 1.16%
NOSH 438,074 441,269 436,956 436,956 428,499 427,894 428,461 0.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.46% 5.37% 1.29% 1.29% -6.16% 1.05% -0.70% -
ROE 4.05% 1.62% 0.00% 0.88% -5.38% 0.76% -0.46% -
Per Share
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 114.96 85.71 64.57 64.57 89.99 74.60 54.57 15.50%
EPS 4.37 1.67 0.88 0.88 -5.38 0.80 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.00 1.01 1.00 1.05 1.04 0.73%
Adjusted Per Share Value based on latest NOSH - 436,956
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 20.34 15.27 11.39 11.39 15.57 12.89 9.44 16.00%
EPS 0.77 0.30 0.16 0.16 -0.93 0.14 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.1835 0.00 0.1782 0.173 0.1814 0.1799 1.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.10 0.72 0.53 0.46 0.47 0.70 0.75 -
P/RPS 0.96 0.84 0.82 0.71 0.52 0.94 1.37 -6.64%
P/EPS 25.16 43.11 59.97 52.05 -8.73 87.43 -156.68 -
EY 3.97 2.32 1.67 1.92 -11.45 1.14 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.70 0.00 0.46 0.47 0.67 0.72 6.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 17/11/15 28/11/14 - - 24/09/12 27/09/11 30/09/10 -
Price 1.16 0.56 0.00 0.00 0.38 0.50 0.75 -
P/RPS 1.01 0.65 0.00 0.00 0.42 0.67 1.37 -5.72%
P/EPS 26.53 33.53 0.00 0.00 -7.06 62.45 -156.68 -
EY 3.77 2.98 0.00 0.00 -14.16 1.60 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.54 0.00 0.00 0.38 0.48 0.72 7.96%

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