[JAKS] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
07-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 48.85%
YoY- -172.12%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 110,052 109,661 135,592 168,199 201,612 259,378 452,308 -61.05%
PBT 31,634 30,466 -116,758 -41,548 -73,904 -106,000 65,550 -38.50%
Tax -452 -545 -16,570 -17,393 -17,977 -18,196 -4,785 -79.28%
NP 31,182 29,921 -133,328 -58,941 -91,881 -124,196 60,765 -35.92%
-
NP to SH 53,248 51,860 -22,784 -27,890 -54,530 -80,496 40,454 20.12%
-
Tax Rate 1.43% 1.79% - - - - 7.30% -
Total Cost 78,870 79,740 268,920 227,140 293,493 383,574 391,543 -65.67%
-
Net Worth 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 509,601 1,003,329 23.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,368,352 1,255,651 1,242,647 1,197,016 1,158,410 509,601 1,003,329 23.00%
NOSH 2,042,317 2,042,317 2,042,317 1,769,650 1,755,170 1,755,166 655,118 113.55%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 28.33% 27.28% -98.33% -35.04% -45.57% -47.88% 13.43% -
ROE 3.89% 4.13% -1.83% -2.33% -4.71% -15.80% 4.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.39 5.76 7.31 9.56 11.49 33.08 69.42 -81.82%
EPS 2.61 2.73 -1.23 -1.58 -3.11 -10.27 6.21 -43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.67 0.68 0.66 0.65 1.54 -42.61%
Adjusted Per Share Value based on latest NOSH - 1,769,650
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.44 4.43 5.48 6.79 8.14 10.47 18.26 -61.07%
EPS 2.15 2.09 -0.92 -1.13 -2.20 -3.25 1.63 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5526 0.5071 0.5018 0.4834 0.4678 0.2058 0.4052 23.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.33 0.39 0.47 0.48 0.625 0.695 0.815 -
P/RPS 6.12 6.77 6.43 5.02 5.44 2.10 1.17 201.63%
P/EPS 12.66 14.31 -38.26 -30.30 -20.12 -6.77 13.13 -2.40%
EY 7.90 6.99 -2.61 -3.30 -4.97 -14.77 7.62 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.70 0.71 0.95 1.07 0.53 -5.10%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 30/11/21 07/09/21 21/05/21 29/03/21 27/11/20 -
Price 0.29 0.405 0.395 0.515 0.595 0.655 0.66 -
P/RPS 5.38 7.03 5.40 5.39 5.18 1.98 0.95 218.05%
P/EPS 11.12 14.86 -32.15 -32.50 -19.15 -6.38 10.63 3.05%
EY 8.99 6.73 -3.11 -3.08 -5.22 -15.68 9.41 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.59 0.76 0.90 1.01 0.43 0.00%

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