[JAKS] QoQ Cumulative 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- -454.75%
YoY- -174.1%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 89,600 59,045 17,454 259,378 213,386 150,224 75,220 12.35%
PBT 66,699 39,233 15,294 -106,000 77,457 -25,219 -16,802 -
Tax -491 -424 -415 -18,196 -2,117 -1,227 -634 -15.65%
NP 66,208 38,809 14,879 -124,196 75,340 -26,446 -17,436 -
-
NP to SH 80,404 48,522 19,747 -80,497 22,691 -4,055 -6,219 -
-
Tax Rate 0.74% 1.08% 2.71% - 2.73% - - -
Total Cost 23,392 20,236 2,575 383,574 138,046 176,670 92,656 -60.02%
-
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 6.47% 4.05% 1.70% -15.80% 2.26% -0.42% -0.64% -
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 4.83 3.35 0.99 33.08 32.75 23.10 11.59 -44.17%
EPS 4.34 2.76 1.13 -10.28 3.48 -0.62 -0.96 -
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 3.78 2.49 0.74 10.94 9.00 6.34 3.17 12.43%
EPS 3.39 2.05 0.83 -3.40 0.96 -0.17 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5244 0.5051 0.4888 0.215 0.4234 0.4088 0.4082 18.15%
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 9.73 14.31 62.85 2.10 2.49 3.72 6.56 30.02%
P/EPS 10.84 17.41 55.55 -6.77 23.40 -137.90 -79.35 -
EY 9.22 5.74 1.80 -14.77 4.27 -0.73 -1.26 -
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 8.18 15.35 59.83 1.98 2.02 3.29 7.42 6.71%
P/EPS 9.11 18.68 52.89 -6.38 18.95 -121.86 -89.79 -
EY 10.98 5.35 1.89 -15.68 5.28 -0.82 -1.11 -
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