[JAKS] QoQ Cumulative 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- -45.58%
YoY- -88.06%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 829,263 613,228 297,798 740,450 513,688 388,533 210,197 149.46%
PBT 64,406 47,180 22,767 -43,394 4,908 16,809 10,781 228.88%
Tax -3,324 -2,036 -1,525 -3,404 -1,586 -1,474 -438 285.70%
NP 61,082 45,144 21,242 -46,798 3,322 15,335 10,343 226.36%
-
NP to SH 90,868 65,906 28,616 15,131 27,803 30,579 17,842 195.72%
-
Tax Rate 5.16% 4.32% 6.70% - 32.31% 8.77% 4.06% -
Total Cost 768,181 568,084 276,556 787,248 510,366 373,198 199,854 145.17%
-
Net Worth 915,209 863,151 840,759 800,046 778,206 765,839 711,286 18.28%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 915,209 863,151 840,759 800,046 778,206 765,839 711,286 18.28%
NOSH 643,118 643,118 584,653 545,943 545,943 545,943 545,943 11.52%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.37% 7.36% 7.13% -6.32% 0.65% 3.95% 4.92% -
ROE 9.93% 7.64% 3.40% 1.89% 3.57% 3.99% 2.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.82 104.44 52.42 138.83 97.03 74.58 42.55 117.69%
EPS 14.99 11.22 5.04 2.84 5.25 5.87 3.61 158.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.48 1.50 1.47 1.47 1.44 3.21%
Adjusted Per Share Value based on latest NOSH - 545,943
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.99 25.88 12.57 31.24 21.68 16.39 8.87 149.45%
EPS 3.83 2.78 1.21 0.64 1.17 1.29 0.75 196.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3642 0.3548 0.3376 0.3284 0.3232 0.3001 18.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.745 0.735 0.77 0.48 1.03 1.33 1.46 -
P/RPS 0.54 0.70 1.47 0.35 1.06 1.78 3.43 -70.81%
P/EPS 4.97 6.55 15.29 16.92 19.61 22.66 40.42 -75.24%
EY 20.12 15.27 6.54 5.91 5.10 4.41 2.47 304.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.52 0.32 0.70 0.90 1.01 -38.23%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 21/08/19 09/05/19 28/02/19 29/11/18 28/08/18 23/05/18 -
Price 1.24 0.82 0.77 0.56 0.575 0.965 1.50 -
P/RPS 0.91 0.79 1.47 0.40 0.59 1.29 3.52 -59.38%
P/EPS 8.27 7.31 15.29 19.74 10.95 16.44 41.53 -65.86%
EY 12.09 13.69 6.54 5.07 9.13 6.08 2.41 192.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.52 0.37 0.39 0.66 1.04 -14.64%

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