[JAKS] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.34%
YoY- 617.94%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 89,794 109,661 259,378 1,068,185 740,450 676,867 632,201 -27.75%
PBT 37,136 30,466 -106,000 52,499 -43,394 112,247 -6,921 -
Tax -897 -545 -18,196 -5,992 -3,404 -2,144 -9,491 -32.49%
NP 36,239 29,921 -124,196 46,507 -46,798 110,103 -16,412 -
-
NP to SH 53,498 51,860 -80,497 108,631 15,131 126,676 796 101.57%
-
Tax Rate 2.42% 1.79% - 11.41% - 1.91% - -
Total Cost 53,555 79,740 383,574 1,021,678 787,248 566,764 648,613 -33.99%
-
Net Worth 1,397,615 1,255,651 509,601 935,491 800,046 678,742 497,882 18.76%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,397,615 1,255,651 509,601 935,491 800,046 678,742 497,882 18.76%
NOSH 2,090,317 2,042,317 1,755,166 643,118 545,943 492,747 432,941 29.99%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 40.36% 27.28% -47.88% 4.35% -6.32% 16.27% -2.60% -
ROE 3.83% 4.13% -15.80% 11.61% 1.89% 18.66% 0.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.37 5.76 33.08 173.56 138.83 142.60 146.02 -44.26%
EPS 2.60 2.72 -10.28 17.65 2.84 26.69 0.18 56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.65 1.52 1.50 1.43 1.15 -8.38%
Adjusted Per Share Value based on latest NOSH - 643,118
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.79 4.63 10.94 45.07 31.24 28.56 26.68 -27.75%
EPS 2.26 2.19 -3.40 4.58 0.64 5.35 0.03 105.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5897 0.5298 0.215 0.3947 0.3376 0.2864 0.2101 18.75%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.235 0.39 0.695 1.27 0.48 1.49 1.02 -
P/RPS 5.38 6.77 2.10 0.73 0.35 1.04 0.70 40.45%
P/EPS 9.03 14.31 -6.77 7.20 16.92 5.58 554.77 -49.64%
EY 11.08 6.99 -14.77 13.90 5.91 17.91 0.18 98.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 1.07 0.84 0.32 1.04 0.89 -14.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 29/03/21 27/02/20 28/02/19 28/02/18 01/03/17 -
Price 0.24 0.405 0.655 1.39 0.56 1.69 1.16 -
P/RPS 5.49 7.03 1.98 0.80 0.40 1.19 0.79 38.12%
P/EPS 9.22 14.86 -6.38 7.88 19.74 6.33 630.92 -50.53%
EY 10.85 6.73 -15.68 12.70 5.07 15.79 0.16 101.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 1.01 0.91 0.37 1.18 1.01 -16.18%

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