[JAKS] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -39.39%
YoY- 44.98%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 119,466 284,514 1,105,684 684,917 621,504 654,738 418,994 -18.85%
PBT 88,932 103,276 85,874 6,544 12,816 26,742 35,796 16.36%
Tax -654 -2,822 -4,432 -2,114 -2,512 -5,958 -11,086 -37.58%
NP 88,277 100,453 81,442 4,429 10,304 20,784 24,709 23.61%
-
NP to SH 107,205 30,254 121,157 37,070 25,569 33,021 16,329 36.79%
-
Tax Rate 0.74% 2.73% 5.16% 32.30% 19.60% 22.28% 30.97% -
Total Cost 31,189 184,061 1,024,241 680,488 611,200 633,954 394,285 -34.45%
-
Net Worth 1,242,647 1,003,329 915,209 778,206 562,402 526,003 474,077 17.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,242,647 1,003,329 915,209 778,206 562,402 526,003 474,077 17.40%
NOSH 2,042,317 655,118 643,118 545,943 460,985 438,336 438,960 29.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 73.89% 35.31% 7.37% 0.65% 1.66% 3.17% 5.90% -
ROE 8.63% 3.02% 13.24% 4.76% 4.55% 6.28% 3.44% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 6.44 43.67 182.43 129.38 134.82 149.37 95.45 -36.16%
EPS 5.79 4.64 19.99 7.00 5.55 7.53 3.72 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 1.54 1.51 1.47 1.22 1.20 1.08 -7.64%
Adjusted Per Share Value based on latest NOSH - 545,943
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.68 11.16 43.35 26.85 24.37 25.67 16.43 -18.86%
EPS 4.20 1.19 4.75 1.45 1.00 1.29 0.64 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4872 0.3934 0.3588 0.3051 0.2205 0.2062 0.1859 17.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.47 0.815 0.745 1.03 1.28 1.00 1.10 -
P/RPS 7.30 1.87 0.41 0.80 0.95 0.67 1.15 36.03%
P/EPS 8.13 17.55 3.73 14.71 23.08 13.27 29.57 -19.34%
EY 12.30 5.70 26.83 6.80 4.33 7.53 3.38 23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.49 0.70 1.05 0.83 1.02 -6.07%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 27/11/20 25/11/19 29/11/18 22/11/17 24/11/16 17/11/15 -
Price 0.395 0.66 1.24 0.575 1.45 1.03 1.16 -
P/RPS 6.13 1.51 0.68 0.44 1.08 0.69 1.22 30.84%
P/EPS 6.83 14.21 6.20 8.21 26.14 13.67 31.18 -22.34%
EY 14.63 7.04 16.12 12.18 3.83 7.31 3.21 28.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.82 0.39 1.19 0.86 1.07 -9.43%

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