[JAKS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 847.74%
YoY- 604.39%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 676,867 466,128 325,733 154,788 632,201 491,054 281,936 79.00%
PBT 112,247 9,612 -1,601 2,958 -6,921 20,057 7,850 486.27%
Tax -2,144 -1,884 -586 -336 -9,491 -4,469 -2,773 -15.72%
NP 110,103 7,728 -2,187 2,622 -16,412 15,588 5,077 673.32%
-
NP to SH 126,676 19,177 9,523 7,544 796 24,766 10,903 410.69%
-
Tax Rate 1.91% 19.60% - 11.36% - 22.28% 35.32% -
Total Cost 566,764 458,400 327,920 152,166 648,613 475,466 276,859 61.01%
-
Net Worth 678,742 562,402 539,037 522,793 497,882 526,003 512,309 20.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 678,742 562,402 539,037 522,793 497,882 526,003 512,309 20.56%
NOSH 492,747 460,985 449,198 482,197 432,941 438,336 437,871 8.16%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.27% 1.66% -0.67% 1.69% -2.60% 3.17% 1.80% -
ROE 18.66% 3.41% 1.77% 1.44% 0.16% 4.71% 2.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 142.60 101.12 72.51 35.23 146.02 112.03 64.39 69.65%
EPS 26.69 4.16 2.12 1.72 0.18 5.65 2.49 384.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.22 1.20 1.19 1.15 1.20 1.17 14.27%
Adjusted Per Share Value based on latest NOSH - 482,197
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.56 19.67 13.74 6.53 26.68 20.72 11.90 78.97%
EPS 5.35 0.81 0.40 0.32 0.03 1.05 0.46 411.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2864 0.2373 0.2275 0.2206 0.2101 0.222 0.2162 20.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.49 1.28 1.43 1.48 1.02 1.00 0.93 -
P/RPS 1.04 1.27 1.97 4.20 0.70 0.89 1.44 -19.45%
P/EPS 5.58 30.77 67.45 86.19 554.77 17.70 37.35 -71.74%
EY 17.91 3.25 1.48 1.16 0.18 5.65 2.68 253.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.19 1.24 0.89 0.83 0.79 20.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 17/08/17 24/05/17 01/03/17 24/11/16 22/08/16 -
Price 1.69 1.45 1.41 1.54 1.16 1.03 1.01 -
P/RPS 1.19 1.43 1.94 4.37 0.79 0.92 1.57 -16.82%
P/EPS 6.33 34.86 66.51 89.68 630.92 18.23 40.56 -70.91%
EY 15.79 2.87 1.50 1.12 0.16 5.49 2.47 243.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.18 1.29 1.01 0.86 0.86 23.40%

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