[JAKS] YoY Annualized Quarter 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- 198.13%
YoY- 417.53%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 56,868 56,640 71,380 69,816 300,880 1,191,192 840,788 -36.14%
PBT 30,896 36,160 65,848 61,176 -67,208 91,068 43,124 -5.40%
Tax -1,096 -216 -1,288 -1,660 -2,536 -6,100 -1,752 -7.51%
NP 29,800 35,944 64,560 59,516 -69,744 84,968 41,372 -5.31%
-
NP to SH 49,768 56,308 84,540 78,988 -24,876 114,464 71,368 -5.82%
-
Tax Rate 3.55% 0.60% 1.96% 2.71% - 6.70% 4.06% -
Total Cost 27,068 20,696 6,820 10,300 370,624 1,106,224 799,416 -43.09%
-
Net Worth 1,493,005 1,421,415 1,368,352 1,158,410 967,415 840,759 711,286 13.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,493,005 1,421,415 1,368,352 1,158,410 967,415 840,759 711,286 13.14%
NOSH 2,369,850 2,090,317 2,042,317 1,755,170 651,118 584,653 545,943 27.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 52.40% 63.46% 90.45% 85.25% -23.18% 7.13% 4.92% -
ROE 3.33% 3.96% 6.18% 6.82% -2.57% 13.61% 10.03% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.40 2.71 3.50 3.98 46.34 209.69 170.22 -50.81%
EPS 2.12 2.68 4.12 4.52 -3.84 20.16 14.44 -27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.68 0.67 0.66 1.49 1.48 1.44 -12.85%
Adjusted Per Share Value based on latest NOSH - 1,755,170
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.23 2.22 2.80 2.74 11.80 46.70 32.96 -36.13%
EPS 1.95 2.21 3.31 3.10 -0.98 4.49 2.80 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5573 0.5365 0.4542 0.3793 0.3296 0.2789 13.14%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.15 0.19 0.33 0.625 0.76 0.77 1.46 -
P/RPS 6.25 7.01 9.44 15.71 1.64 0.37 0.86 39.13%
P/EPS 7.14 7.05 7.97 13.89 -19.84 3.82 10.10 -5.61%
EY 14.00 14.18 12.54 7.20 -5.04 26.17 9.90 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.49 0.95 0.51 0.52 1.01 -21.28%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 31/05/22 21/05/21 30/06/20 09/05/19 23/05/18 -
Price 0.13 0.195 0.29 0.595 0.86 0.77 1.50 -
P/RPS 5.42 7.20 8.30 14.96 1.86 0.37 0.88 35.35%
P/EPS 6.19 7.24 7.01 13.22 -22.45 3.82 10.38 -8.24%
EY 16.15 13.81 14.27 7.56 -4.46 26.17 9.63 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.43 0.90 0.58 0.52 1.04 -23.38%

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