[JAKS] QoQ TTM 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- -298.98%
YoY- -174.1%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 135,592 168,199 201,612 259,378 452,308 605,181 845,607 -70.45%
PBT -116,758 -41,548 -73,904 -106,000 65,550 -19,900 12,930 -
Tax -16,570 -17,393 -17,977 -18,196 -4,785 -5,183 -5,101 119.17%
NP -133,328 -58,941 -91,881 -124,196 60,765 -25,083 7,829 -
-
NP to SH -22,784 -27,890 -54,530 -80,496 40,454 38,670 73,795 -
-
Tax Rate - - - - 7.30% - 39.45% -
Total Cost 268,920 227,140 293,493 383,574 391,543 630,264 837,778 -53.08%
-
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 -98.33% -35.04% -45.57% -47.88% 13.43% -4.14% 0.93% -
ROE -1.83% -2.33% -4.71% -15.80% 4.03% 3.99% 7.63% -
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 7.31 9.56 11.49 33.08 69.42 93.08 130.24 -85.31%
EPS -1.23 -1.58 -3.11 -10.27 6.21 5.95 11.37 -
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 5.48 6.79 8.14 10.47 18.26 24.44 34.15 -70.43%
EPS -0.92 -1.13 -2.20 -3.25 1.63 1.56 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5018 0.4834 0.4678 0.2058 0.4052 0.3912 0.3907 18.13%
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 6.43 5.02 5.44 2.10 1.17 0.92 0.58 396.46%
P/EPS -38.26 -30.30 -20.12 -6.77 13.13 14.46 6.69 -
EY -2.61 -3.30 -4.97 -14.77 7.62 6.92 14.96 -
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 5.40 5.39 5.18 1.98 0.95 0.82 0.66 305.51%
P/EPS -32.15 -32.50 -19.15 -6.38 10.63 12.78 7.57 -
EY -3.11 -3.08 -5.22 -15.68 9.41 7.83 13.22 -
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