[JAKS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -39.39%
YoY- 44.98%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,226,456 1,191,192 740,450 684,917 777,066 840,788 676,867 48.78%
PBT 94,360 91,068 -43,394 6,544 33,618 43,124 112,247 -10.95%
Tax -4,072 -6,100 -3,404 -2,114 -2,948 -1,752 -2,144 53.54%
NP 90,288 84,968 -46,798 4,429 30,670 41,372 110,103 -12.42%
-
NP to SH 131,812 114,464 15,131 37,070 61,158 71,368 126,676 2.69%
-
Tax Rate 4.32% 6.70% - 32.30% 8.77% 4.06% 1.91% -
Total Cost 1,136,168 1,106,224 787,248 680,488 746,396 799,416 566,764 59.18%
-
Net Worth 863,151 840,759 800,046 778,206 765,839 711,286 678,742 17.43%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 863,151 840,759 800,046 778,206 765,839 711,286 678,742 17.43%
NOSH 643,118 584,653 545,943 545,943 545,943 545,943 492,747 19.48%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.36% 7.13% -6.32% 0.65% 3.95% 4.92% 16.27% -
ROE 15.27% 13.61% 1.89% 4.76% 7.99% 10.03% 18.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 208.87 209.69 138.83 129.38 149.15 170.22 142.60 29.06%
EPS 22.44 20.16 2.84 7.00 11.74 14.44 26.69 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.48 1.50 1.47 1.47 1.44 1.43 1.86%
Adjusted Per Share Value based on latest NOSH - 545,943
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.09 46.70 29.03 26.85 30.47 32.96 26.54 48.79%
EPS 5.17 4.49 0.59 1.45 2.40 2.80 4.97 2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3384 0.3296 0.3137 0.3051 0.3003 0.2789 0.2661 17.43%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.735 0.77 0.48 1.03 1.33 1.46 1.49 -
P/RPS 0.35 0.37 0.35 0.80 0.89 0.86 1.04 -51.71%
P/EPS 3.27 3.82 16.92 14.71 11.33 10.10 5.58 -30.03%
EY 30.54 26.17 5.91 6.80 8.83 9.90 17.91 42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.32 0.70 0.90 1.01 1.04 -38.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 09/05/19 28/02/19 29/11/18 28/08/18 23/05/18 28/02/18 -
Price 0.82 0.77 0.56 0.575 0.965 1.50 1.69 -
P/RPS 0.39 0.37 0.40 0.44 0.65 0.88 1.19 -52.56%
P/EPS 3.65 3.82 19.74 8.21 8.22 10.38 6.33 -30.79%
EY 27.38 26.17 5.07 12.18 12.16 9.63 15.79 44.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.37 0.39 0.66 1.04 1.18 -39.24%

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