[JAKS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -43.66%
YoY- 136.51%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 69,816 300,880 1,191,192 840,788 619,152 491,228 447,324 -26.60%
PBT 61,176 -67,208 91,068 43,124 11,832 968 32,964 10.84%
Tax -1,660 -2,536 -6,100 -1,752 -1,344 -5,680 -10,552 -26.50%
NP 59,516 -69,744 84,968 41,372 10,488 -4,712 22,412 17.65%
-
NP to SH 78,988 -24,876 114,464 71,368 30,176 4,284 12,288 36.31%
-
Tax Rate 2.71% - 6.70% 4.06% 11.36% 586.78% 32.01% -
Total Cost 10,300 370,624 1,106,224 799,416 608,664 495,940 424,912 -46.17%
-
Net Worth 1,158,410 967,415 840,759 711,286 522,793 513,187 465,188 16.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,158,410 967,415 840,759 711,286 522,793 513,187 465,188 16.40%
NOSH 1,755,170 651,118 584,653 545,943 482,197 446,250 438,857 25.96%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 85.25% -23.18% 7.13% 4.92% 1.69% -0.96% 5.01% -
ROE 6.82% -2.57% 13.61% 10.03% 5.77% 0.83% 2.64% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.98 46.34 209.69 170.22 140.93 110.08 101.93 -41.72%
EPS 4.52 -3.84 20.16 14.44 6.88 0.96 2.80 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.49 1.48 1.44 1.19 1.15 1.06 -7.58%
Adjusted Per Share Value based on latest NOSH - 545,943
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.74 11.80 46.70 32.96 24.28 19.26 17.54 -26.59%
EPS 3.10 -0.98 4.49 2.80 1.18 0.17 0.48 36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.3793 0.3296 0.2789 0.205 0.2012 0.1824 16.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.625 0.76 0.77 1.46 1.48 1.13 0.555 -
P/RPS 15.71 1.64 0.37 0.86 1.05 1.03 0.54 75.28%
P/EPS 13.89 -19.84 3.82 10.10 21.55 117.71 19.82 -5.74%
EY 7.20 -5.04 26.17 9.90 4.64 0.85 5.05 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.52 1.01 1.24 0.98 0.52 10.55%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 30/06/20 09/05/19 23/05/18 24/05/17 30/05/16 22/05/15 -
Price 0.595 0.86 0.77 1.50 1.54 0.825 0.705 -
P/RPS 14.96 1.86 0.37 0.88 1.09 0.75 0.69 66.90%
P/EPS 13.22 -22.45 3.82 10.38 22.42 85.94 25.18 -10.17%
EY 7.56 -4.46 26.17 9.63 4.46 1.16 3.97 11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.52 1.04 1.29 0.72 0.67 5.03%

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