[JAKS] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
09-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 71.2%
YoY- -81.09%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,068,185 1,056,025 965,145 828,051 740,450 724,427 739,667 27.67%
PBT 52,499 16,104 -13,023 -31,408 -43,394 107,543 130,657 -45.45%
Tax -5,992 -5,142 -3,966 -4,491 -3,404 -1,846 -3,032 57.28%
NP 46,507 10,962 -16,989 -35,899 -46,798 105,697 127,625 -48.88%
-
NP to SH 108,630 78,196 50,458 25,905 15,131 135,302 147,732 -18.48%
-
Tax Rate 11.41% 31.93% - - - 1.72% 2.32% -
Total Cost 1,021,678 1,045,063 982,134 863,950 787,248 618,730 612,042 40.58%
-
Net Worth 935,491 915,209 863,151 840,759 800,046 778,206 765,839 14.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 935,491 915,209 863,151 840,759 800,046 778,206 765,839 14.22%
NOSH 643,118 643,118 643,118 584,653 545,943 545,943 545,943 11.50%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.35% 1.04% -1.76% -4.34% -6.32% 14.59% 17.25% -
ROE 11.61% 8.54% 5.85% 3.08% 1.89% 17.39% 19.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.56 174.23 164.37 145.76 138.83 136.84 141.98 14.28%
EPS 17.65 12.90 8.59 4.56 2.84 25.56 28.36 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.47 1.48 1.50 1.47 1.47 2.24%
Adjusted Per Share Value based on latest NOSH - 584,653
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.88 41.40 37.84 32.47 29.03 28.40 29.00 27.67%
EPS 4.26 3.07 1.98 1.02 0.59 5.30 5.79 -18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3668 0.3588 0.3384 0.3296 0.3137 0.3051 0.3003 14.22%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.27 0.745 0.735 0.77 0.48 1.03 1.33 -
P/RPS 0.73 0.43 0.45 0.53 0.35 0.75 0.94 -15.47%
P/EPS 7.20 5.77 8.55 16.89 16.92 4.03 4.69 32.97%
EY 13.90 17.32 11.69 5.92 5.91 24.81 21.32 -24.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.49 0.50 0.52 0.32 0.70 0.90 -4.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 21/08/19 09/05/19 28/02/19 29/11/18 28/08/18 -
Price 1.39 1.24 0.82 0.77 0.56 0.575 0.965 -
P/RPS 0.80 0.71 0.50 0.53 0.40 0.42 0.68 11.41%
P/EPS 7.88 9.61 9.54 16.89 19.74 2.25 3.40 74.86%
EY 12.70 10.40 10.48 5.92 5.07 44.45 29.39 -42.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 0.56 0.52 0.37 0.39 0.66 23.80%

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