[JAKS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -366.06%
YoY- -174.1%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 119,466 118,090 69,816 259,378 284,514 300,448 300,880 -45.94%
PBT 88,932 78,466 61,176 -106,000 103,276 -50,438 -67,208 -
Tax -654 -848 -1,660 -18,196 -2,822 -2,454 -2,536 -59.45%
NP 88,277 77,618 59,516 -124,196 100,453 -52,892 -69,744 -
-
NP to SH 107,205 97,044 78,988 -80,497 30,254 -8,110 -24,876 -
-
Tax Rate 0.74% 1.08% 2.71% - 2.73% - - -
Total Cost 31,189 40,472 10,300 383,574 184,061 353,340 370,624 -80.76%
-
Net Worth 1,242,647 1,197,016 1,158,410 509,601 1,003,329 968,790 967,415 18.14%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,242,647 1,197,016 1,158,410 509,601 1,003,329 968,790 967,415 18.14%
NOSH 2,042,317 1,769,650 1,755,170 1,755,166 655,118 651,118 651,118 114.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 73.89% 65.73% 85.25% -47.88% 35.31% -17.60% -23.18% -
ROE 8.63% 8.11% 6.82% -15.80% 3.02% -0.84% -2.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.44 6.71 3.98 33.08 43.67 46.21 46.34 -73.13%
EPS 5.79 5.52 4.52 -10.28 4.64 -1.24 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.65 1.54 1.49 1.49 -41.27%
Adjusted Per Share Value based on latest NOSH - 1,755,166
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.68 4.63 2.74 10.17 11.16 11.78 11.80 -45.98%
EPS 4.20 3.80 3.10 -3.16 1.19 -0.32 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4872 0.4693 0.4542 0.1998 0.3934 0.3798 0.3793 18.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.47 0.48 0.625 0.695 0.815 0.86 0.76 -
P/RPS 7.30 7.16 15.71 2.10 1.87 1.86 1.64 170.34%
P/EPS 8.13 8.71 13.89 -6.77 17.55 -68.95 -19.84 -
EY 12.30 11.49 7.20 -14.77 5.70 -1.45 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.95 1.07 0.53 0.58 0.51 23.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 07/09/21 21/05/21 29/03/21 27/11/20 26/08/20 30/06/20 -
Price 0.395 0.515 0.595 0.655 0.66 0.76 0.86 -
P/RPS 6.13 7.68 14.96 1.98 1.51 1.64 1.86 121.30%
P/EPS 6.83 9.34 13.22 -6.38 14.21 -60.93 -22.45 -
EY 14.63 10.70 7.56 -15.68 7.04 -1.64 -4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.90 1.01 0.43 0.51 0.58 1.14%

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