[JAKS] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -9.08%
YoY- 44.98%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 89,600 213,386 829,263 513,688 466,128 491,054 314,246 -18.85%
PBT 66,699 77,457 64,406 4,908 9,612 20,057 26,847 16.36%
Tax -491 -2,117 -3,324 -1,586 -1,884 -4,469 -8,315 -37.57%
NP 66,208 75,340 61,082 3,322 7,728 15,588 18,532 23.61%
-
NP to SH 80,404 22,691 90,868 27,803 19,177 24,766 12,247 36.79%
-
Tax Rate 0.74% 2.73% 5.16% 32.31% 19.60% 22.28% 30.97% -
Total Cost 23,392 138,046 768,181 510,366 458,400 475,466 295,714 -34.45%
-
Net Worth 1,242,647 1,003,329 915,209 778,206 562,402 526,003 474,077 17.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,242,647 1,003,329 915,209 778,206 562,402 526,003 474,077 17.40%
NOSH 2,042,317 655,118 643,118 545,943 460,985 438,336 438,960 29.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 73.89% 35.31% 7.37% 0.65% 1.66% 3.17% 5.90% -
ROE 6.47% 2.26% 9.93% 3.57% 3.41% 4.71% 2.58% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.83 32.75 136.82 97.03 101.12 112.03 71.59 -36.16%
EPS 4.34 3.48 14.99 5.25 4.16 5.65 2.79 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 1.54 1.51 1.47 1.22 1.20 1.08 -7.64%
Adjusted Per Share Value based on latest NOSH - 545,943
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.62 8.62 33.49 20.74 18.82 19.83 12.69 -18.84%
EPS 3.25 0.92 3.67 1.12 0.77 1.00 0.49 37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5018 0.4052 0.3696 0.3143 0.2271 0.2124 0.1914 17.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.47 0.815 0.745 1.03 1.28 1.00 1.10 -
P/RPS 9.73 2.49 0.54 1.06 1.27 0.89 1.54 35.92%
P/EPS 10.84 23.40 4.97 19.61 30.77 17.70 39.43 -19.34%
EY 9.22 4.27 20.12 5.10 3.25 5.65 2.54 23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.49 0.70 1.05 0.83 1.02 -6.07%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 27/11/20 25/11/19 29/11/18 22/11/17 24/11/16 17/11/15 -
Price 0.395 0.66 1.24 0.575 1.45 1.03 1.16 -
P/RPS 8.18 2.02 0.91 0.59 1.43 0.92 1.62 30.94%
P/EPS 9.11 18.95 8.27 10.95 34.86 18.23 41.58 -22.33%
EY 10.98 5.28 12.09 9.13 2.87 5.49 2.41 28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.82 0.39 1.19 0.86 1.07 -9.43%

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