[JAKS] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -59.18%
YoY- -88.06%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 109,661 259,378 1,068,185 740,450 676,867 632,201 449,437 -20.93%
PBT 30,466 -106,000 52,499 -43,394 112,247 -6,921 55,372 -9.46%
Tax -545 -18,196 -5,992 -3,404 -2,144 -9,491 -8,120 -36.22%
NP 29,921 -124,196 46,507 -46,798 110,103 -16,412 47,252 -7.32%
-
NP to SH 51,860 -80,497 108,631 15,131 126,676 796 41,557 3.75%
-
Tax Rate 1.79% - 11.41% - 1.91% - 14.66% -
Total Cost 79,740 383,574 1,021,678 787,248 566,764 648,613 402,185 -23.61%
-
Net Worth 1,255,651 509,601 935,491 800,046 678,742 497,882 499,736 16.58%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,255,651 509,601 935,491 800,046 678,742 497,882 499,736 16.58%
NOSH 2,042,317 1,755,166 643,118 545,943 492,747 432,941 438,365 29.20%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 27.28% -47.88% 4.35% -6.32% 16.27% -2.60% 10.51% -
ROE 4.13% -15.80% 11.61% 1.89% 18.66% 0.16% 8.32% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.76 33.08 173.56 138.83 142.60 146.02 102.53 -38.08%
EPS 2.72 -10.28 17.65 2.84 26.69 0.18 9.48 -18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 1.52 1.50 1.43 1.15 1.14 -8.69%
Adjusted Per Share Value based on latest NOSH - 545,943
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.30 10.17 41.88 29.03 26.54 24.79 17.62 -20.93%
EPS 2.03 -3.16 4.26 0.59 4.97 0.03 1.63 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.1998 0.3668 0.3137 0.2661 0.1952 0.1959 16.58%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.39 0.695 1.27 0.48 1.49 1.02 1.24 -
P/RPS 6.77 2.10 0.73 0.35 1.04 0.70 1.21 33.20%
P/EPS 14.31 -6.77 7.20 16.92 5.58 554.77 13.08 1.50%
EY 6.99 -14.77 13.90 5.91 17.91 0.18 7.65 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.07 0.84 0.32 1.04 0.89 1.09 -9.71%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 29/03/21 27/02/20 28/02/19 28/02/18 01/03/17 29/02/16 -
Price 0.405 0.655 1.39 0.56 1.69 1.16 1.16 -
P/RPS 7.03 1.98 0.80 0.40 1.19 0.79 1.13 35.57%
P/EPS 14.86 -6.38 7.88 19.74 6.33 630.92 12.24 3.28%
EY 6.73 -15.68 12.70 5.07 15.79 0.16 8.17 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.01 0.91 0.37 1.18 1.01 1.02 -8.20%

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