[JAKS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -35.5%
YoY- 164.42%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 43,944 27,564 17,845 109,661 89,600 59,045 17,454 84.96%
PBT 42,740 26,951 16,462 30,466 66,699 39,233 15,294 98.27%
Tax -504 -367 -322 -545 -491 -424 -415 13.81%
NP 42,236 26,584 16,140 29,921 66,208 38,809 14,879 100.35%
-
NP to SH 56,743 36,400 21,135 51,860 80,404 48,522 19,747 101.98%
-
Tax Rate 1.18% 1.36% 1.96% 1.79% 0.74% 1.08% 2.71% -
Total Cost 1,708 980 1,705 79,740 23,392 20,236 2,575 -23.92%
-
Net Worth 1,390,004 1,368,352 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 12.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,390,004 1,368,352 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 12.90%
NOSH 2,087,317 2,042,317 2,042,317 2,042,317 2,042,317 1,769,650 1,755,170 12.23%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 96.11% 96.44% 90.45% 27.28% 73.89% 65.73% 85.25% -
ROE 4.08% 2.66% 1.54% 4.13% 6.47% 4.05% 1.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.15 1.35 0.87 5.76 4.83 3.35 0.99 67.62%
EPS 2.78 1.78 1.03 2.72 4.34 2.76 1.13 82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.66 0.67 0.68 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 2,042,317
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.77 1.11 0.72 4.43 3.62 2.38 0.70 85.49%
EPS 2.29 1.47 0.85 2.09 3.25 1.96 0.80 101.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5526 0.5526 0.5071 0.5018 0.4834 0.4678 12.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.25 0.275 0.33 0.39 0.47 0.48 0.625 -
P/RPS 11.63 20.38 37.77 6.77 9.73 14.31 62.85 -67.49%
P/EPS 9.01 15.43 31.89 14.31 10.84 17.41 55.55 -70.22%
EY 11.10 6.48 3.14 6.99 9.22 5.74 1.80 235.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.49 0.59 0.70 0.71 0.95 -46.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 31/05/22 24/02/22 30/11/21 07/09/21 21/05/21 -
Price 0.275 0.325 0.29 0.405 0.395 0.515 0.595 -
P/RPS 12.79 24.08 33.19 7.03 8.18 15.35 59.83 -64.21%
P/EPS 9.91 18.23 28.02 14.86 9.11 18.68 52.89 -67.22%
EY 10.09 5.48 3.57 6.73 10.98 5.35 1.89 205.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.43 0.61 0.59 0.76 0.90 -41.73%

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