[JAKS] QoQ TTM 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- 327.62%
YoY- 164.43%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 64,005 78,180 110,052 109,661 135,592 168,199 201,612 -53.43%
PBT 6,507 18,184 31,634 30,466 -116,758 -41,548 -73,904 -
Tax -558 -488 -452 -545 -16,570 -17,393 -17,977 -90.10%
NP 5,949 17,696 31,182 29,921 -133,328 -58,941 -91,881 -
-
NP to SH 28,199 39,708 53,248 51,860 -22,784 -27,890 -54,530 -
-
Tax Rate 8.58% 2.68% 1.43% 1.79% - - - -
Total Cost 58,056 60,484 78,870 79,740 268,920 227,140 293,493 -66.01%
-
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 9.29% 22.63% 28.33% 27.28% -98.33% -35.04% -45.57% -
ROE 2.03% 2.90% 3.89% 4.13% -1.83% -2.33% -4.71% -
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 3.13 3.83 5.39 5.76 7.31 9.56 11.49 -57.94%
EPS 1.38 1.94 2.61 2.73 -1.23 -1.58 -3.11 -
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 2.58 3.16 4.44 4.43 5.48 6.79 8.14 -53.48%
EPS 1.14 1.60 2.15 2.09 -0.92 -1.13 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5526 0.5526 0.5071 0.5018 0.4834 0.4678 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 7.98 7.18 6.12 6.77 6.43 5.02 5.44 29.07%
P/EPS 18.12 14.14 12.66 14.31 -38.26 -30.30 -20.12 -
EY 5.52 7.07 7.90 6.99 -2.61 -3.30 -4.97 -
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 8.78 8.49 5.38 7.03 5.40 5.39 5.18 42.11%
P/EPS 19.93 16.72 11.12 14.86 -32.15 -32.50 -19.15 -
EY 5.02 5.98 8.99 6.73 -3.11 -3.08 -5.22 -
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