[JAKS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 101.38%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 213,386 829,263 513,688 466,128 491,054 314,246 301,765 -5.60%
PBT 77,457 64,406 4,908 9,612 20,057 26,847 31,131 16.39%
Tax -2,117 -3,324 -1,586 -1,884 -4,469 -8,315 -11,025 -24.02%
NP 75,340 61,082 3,322 7,728 15,588 18,532 20,106 24.60%
-
NP to SH 22,691 90,868 27,803 19,177 24,766 12,247 7,061 21.45%
-
Tax Rate 2.73% 5.16% 32.31% 19.60% 22.28% 30.97% 35.41% -
Total Cost 138,046 768,181 510,366 458,400 475,466 295,714 281,659 -11.19%
-
Net Worth 1,003,329 915,209 778,206 562,402 526,003 474,077 451,728 14.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,003,329 915,209 778,206 562,402 526,003 474,077 451,728 14.21%
NOSH 655,118 643,118 545,943 460,985 438,336 438,960 438,571 6.91%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 35.31% 7.37% 0.65% 1.66% 3.17% 5.90% 6.66% -
ROE 2.26% 9.93% 3.57% 3.41% 4.71% 2.58% 1.56% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.75 136.82 97.03 101.12 112.03 71.59 68.81 -11.62%
EPS 3.48 14.99 5.25 4.16 5.65 2.79 1.61 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.47 1.22 1.20 1.08 1.03 6.92%
Adjusted Per Share Value based on latest NOSH - 461,913
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.62 33.49 20.74 18.82 19.83 12.69 12.19 -5.60%
EPS 0.92 3.67 1.12 0.77 1.00 0.49 0.29 21.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4052 0.3696 0.3143 0.2271 0.2124 0.1914 0.1824 14.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.815 0.745 1.03 1.28 1.00 1.10 0.72 -
P/RPS 2.49 0.54 1.06 1.27 0.89 1.54 1.05 15.46%
P/EPS 23.40 4.97 19.61 30.77 17.70 39.43 44.72 -10.22%
EY 4.27 20.12 5.10 3.25 5.65 2.54 2.24 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.70 1.05 0.83 1.02 0.70 -4.52%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 29/11/18 22/11/17 24/11/16 17/11/15 28/11/14 -
Price 0.66 1.24 0.575 1.45 1.03 1.16 0.56 -
P/RPS 2.02 0.91 0.59 1.43 0.92 1.62 0.81 16.43%
P/EPS 18.95 8.27 10.95 34.86 18.23 41.58 34.78 -9.61%
EY 5.28 12.09 9.13 2.87 5.49 2.41 2.88 10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.82 0.39 1.19 0.86 1.07 0.54 -3.72%

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