[JAKS] QoQ 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 740,450 684,917 777,066 840,788 676,867 621,504 651,466 8.88%
PBT -43,394 6,544 33,618 43,124 112,247 12,816 -3,202 465.73%
Tax -3,404 -2,114 -2,948 -1,752 -2,144 -2,512 -1,172 103.17%
NP -46,798 4,429 30,670 41,372 110,103 10,304 -4,374 383.45%
-
NP to SH 15,131 37,070 61,158 71,368 126,676 25,569 19,046 -14.18%
-
Tax Rate - 32.30% 8.77% 4.06% 1.91% 19.60% - -
Total Cost 787,248 680,488 746,396 799,416 566,764 611,200 655,840 12.90%
-
Net Worth 800,046 778,206 765,839 711,286 678,742 562,402 539,037 30.02%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 800,046 778,206 765,839 711,286 678,742 562,402 539,037 30.02%
NOSH 545,943 545,943 545,943 545,943 492,747 460,985 449,198 13.84%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -6.32% 0.65% 3.95% 4.92% 16.27% 1.66% -0.67% -
ROE 1.89% 4.76% 7.99% 10.03% 18.66% 4.55% 3.53% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 138.83 129.38 149.15 170.22 142.60 134.82 145.03 -2.86%
EPS 2.84 7.00 11.74 14.44 26.69 5.55 4.24 -23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.47 1.44 1.43 1.22 1.20 15.99%
Adjusted Per Share Value based on latest NOSH - 545,943
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.24 28.90 32.79 35.48 28.56 26.23 27.49 8.87%
EPS 0.64 1.56 2.58 3.01 5.35 1.08 0.80 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.3284 0.3232 0.3001 0.2864 0.2373 0.2275 30.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.48 1.03 1.33 1.46 1.49 1.28 1.43 -
P/RPS 0.35 0.80 0.89 0.86 1.04 0.95 0.99 -49.90%
P/EPS 16.92 14.71 11.33 10.10 5.58 23.08 33.73 -36.78%
EY 5.91 6.80 8.83 9.90 17.91 4.33 2.97 58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.70 0.90 1.01 1.04 1.05 1.19 -58.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 28/08/18 23/05/18 28/02/18 22/11/17 17/08/17 -
Price 0.56 0.575 0.965 1.50 1.69 1.45 1.41 -
P/RPS 0.40 0.44 0.65 0.88 1.19 1.08 0.97 -44.50%
P/EPS 19.74 8.21 8.22 10.38 6.33 26.14 33.25 -29.29%
EY 5.07 12.18 12.16 9.63 15.79 3.83 3.01 41.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.66 1.04 1.18 1.19 1.18 -53.74%

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