[JAKS] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 32.26%
YoY- -173.89%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 109,661 135,592 168,199 201,612 259,378 452,308 605,181 -67.87%
PBT 30,466 -116,758 -41,548 -73,904 -106,000 65,550 -19,900 -
Tax -545 -16,570 -17,393 -17,977 -18,196 -4,785 -5,183 -77.63%
NP 29,921 -133,328 -58,941 -91,881 -124,196 60,765 -25,083 -
-
NP to SH 51,860 -22,784 -27,890 -54,530 -80,496 40,454 38,670 21.54%
-
Tax Rate 1.79% - - - - 7.30% - -
Total Cost 79,740 268,920 227,140 293,493 383,574 391,543 630,264 -74.70%
-
Net Worth 1,255,651 1,242,647 1,197,016 1,158,410 509,601 1,003,329 968,790 18.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,255,651 1,242,647 1,197,016 1,158,410 509,601 1,003,329 968,790 18.81%
NOSH 2,042,317 2,042,317 1,769,650 1,755,170 1,755,166 655,118 651,118 113.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 27.28% -98.33% -35.04% -45.57% -47.88% 13.43% -4.14% -
ROE 4.13% -1.83% -2.33% -4.71% -15.80% 4.03% 3.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.76 7.31 9.56 11.49 33.08 69.42 93.08 -84.27%
EPS 2.73 -1.23 -1.58 -3.11 -10.27 6.21 5.95 -40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.67 0.68 0.66 0.65 1.54 1.49 -41.80%
Adjusted Per Share Value based on latest NOSH - 1,755,170
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.30 5.32 6.59 7.90 10.17 17.73 23.73 -67.87%
EPS 2.03 -0.89 -1.09 -2.14 -3.16 1.59 1.52 21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4872 0.4693 0.4542 0.1998 0.3934 0.3798 18.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.39 0.47 0.48 0.625 0.695 0.815 0.86 -
P/RPS 6.77 6.43 5.02 5.44 2.10 1.17 0.92 276.95%
P/EPS 14.31 -38.26 -30.30 -20.12 -6.77 13.13 14.46 -0.69%
EY 6.99 -2.61 -3.30 -4.97 -14.77 7.62 6.92 0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.71 0.95 1.07 0.53 0.58 1.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 07/09/21 21/05/21 29/03/21 27/11/20 26/08/20 -
Price 0.405 0.395 0.515 0.595 0.655 0.66 0.76 -
P/RPS 7.03 5.40 5.39 5.18 1.98 0.95 0.82 317.24%
P/EPS 14.86 -32.15 -32.50 -19.15 -6.38 10.63 12.78 10.54%
EY 6.73 -3.11 -3.08 -5.22 -15.68 9.41 7.83 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.76 0.90 1.01 0.43 0.51 12.64%

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