[JAKS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -51.63%
YoY- 164.42%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 58,592 55,128 71,380 109,661 119,466 118,090 69,816 -11.01%
PBT 56,986 53,902 65,848 30,466 88,932 78,466 61,176 -4.61%
Tax -672 -734 -1,288 -545 -654 -848 -1,660 -45.24%
NP 56,314 53,168 64,560 29,921 88,277 77,618 59,516 -3.61%
-
NP to SH 75,657 72,800 84,540 51,860 107,205 97,044 78,988 -2.82%
-
Tax Rate 1.18% 1.36% 1.96% 1.79% 0.74% 1.08% 2.71% -
Total Cost 2,277 1,960 6,820 79,740 31,189 40,472 10,300 -63.40%
-
Net Worth 1,390,004 1,368,352 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 12.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,390,004 1,368,352 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 12.90%
NOSH 2,087,317 2,042,317 2,042,317 2,042,317 2,042,317 1,769,650 1,755,170 12.23%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 96.11% 96.44% 90.45% 27.28% 73.89% 65.73% 85.25% -
ROE 5.44% 5.32% 6.18% 4.13% 8.63% 8.11% 6.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.87 2.70 3.50 5.76 6.44 6.71 3.98 -19.56%
EPS 3.71 3.56 4.12 2.72 5.79 5.52 4.52 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.66 0.67 0.68 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 2,042,317
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.30 2.16 2.80 4.30 4.68 4.63 2.74 -11.00%
EPS 2.97 2.85 3.31 2.03 4.20 3.80 3.10 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.5365 0.5365 0.4923 0.4872 0.4693 0.4542 12.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.25 0.275 0.33 0.39 0.47 0.48 0.625 -
P/RPS 8.72 10.19 9.44 6.77 7.30 7.16 15.71 -32.43%
P/EPS 6.75 7.71 7.97 14.31 8.13 8.71 13.89 -38.16%
EY 14.80 12.96 12.54 6.99 12.30 11.49 7.20 61.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.49 0.59 0.70 0.71 0.95 -46.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 31/05/22 24/02/22 30/11/21 07/09/21 21/05/21 -
Price 0.275 0.325 0.29 0.405 0.395 0.515 0.595 -
P/RPS 9.59 12.04 8.30 7.03 6.13 7.68 14.96 -25.63%
P/EPS 7.43 9.12 7.01 14.86 6.83 9.34 13.22 -31.87%
EY 13.46 10.97 14.27 6.73 14.63 10.70 7.56 46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.43 0.61 0.59 0.76 0.90 -41.73%

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