[JAKS] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1013.52%
YoY- 548.47%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,155 178,336 210,197 210,739 140,395 170,945 154,788 -13.19%
PBT -11,901 6,028 10,781 102,635 11,213 -4,559 2,958 -
Tax -112 -1,036 -438 -260 -1,298 -250 -336 -51.89%
NP -12,013 4,992 10,343 102,375 9,915 -4,809 2,622 -
-
NP to SH -2,776 12,737 17,842 107,499 9,654 1,979 7,544 -
-
Tax Rate - 17.19% 4.06% 0.25% 11.58% - 11.36% -
Total Cost 137,168 173,344 199,854 108,364 130,480 175,754 152,166 -6.67%
-
Net Worth 778,206 765,839 711,286 678,742 563,534 539,727 522,793 30.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 778,206 765,839 711,286 678,742 563,534 539,727 522,793 30.33%
NOSH 545,943 545,943 545,943 492,747 461,913 449,772 482,197 8.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.60% 2.80% 4.92% 48.58% 7.06% -2.81% 1.69% -
ROE -0.36% 1.66% 2.51% 15.84% 1.71% 0.37% 1.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.64 34.23 42.55 44.40 30.39 38.01 35.23 -23.33%
EPS -0.52 2.44 3.61 22.65 2.09 0.44 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.44 1.43 1.22 1.20 1.19 15.11%
Adjusted Per Share Value based on latest NOSH - 492,747
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.05 7.20 8.49 8.51 5.67 6.90 6.25 -13.23%
EPS -0.11 0.51 0.72 4.34 0.39 0.08 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.3093 0.2872 0.2741 0.2276 0.218 0.2111 30.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 1.33 1.46 1.49 1.28 1.43 1.48 -
P/RPS 4.36 3.89 3.43 3.36 4.21 3.76 4.20 2.52%
P/EPS -196.42 54.40 40.42 6.58 61.24 325.00 86.19 -
EY -0.51 1.84 2.47 15.20 1.63 0.31 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.01 1.04 1.05 1.19 1.24 -31.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 23/05/18 28/02/18 22/11/17 17/08/17 24/05/17 -
Price 0.575 0.965 1.50 1.69 1.45 1.41 1.54 -
P/RPS 2.43 2.82 3.52 3.81 4.77 3.71 4.37 -32.35%
P/EPS -109.65 39.47 41.53 7.46 69.38 320.45 89.68 -
EY -0.91 2.53 2.41 13.40 1.44 0.31 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.66 1.04 1.18 1.19 1.18 1.29 -54.92%

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