[JAKS] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 116.5%
YoY- 196.89%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
Revenue 740,450 676,867 632,201 461,178 491,140 286,766 326,686 12.08%
PBT -43,394 112,247 -6,921 55,282 53,918 14,367 -19,238 12.00%
Tax -3,404 -2,144 -9,491 -8,120 -19,800 -6,420 -3,875 -1.79%
NP -46,798 110,103 -16,412 47,162 34,118 7,947 -23,113 10.33%
-
NP to SH 15,131 126,676 796 41,467 13,967 4,577 -22,896 -
-
Tax Rate - 1.91% - 14.69% 36.72% 44.69% - -
Total Cost 787,248 566,764 648,613 414,016 457,022 278,819 349,799 11.97%
-
Net Worth 800,046 678,742 504,279 499,452 458,943 448,799 434,131 8.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
Net Worth 800,046 678,742 504,279 499,452 458,943 448,799 434,131 8.89%
NOSH 545,943 492,747 438,503 438,116 437,088 439,999 438,516 3.10%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
NP Margin -6.32% 16.27% -2.60% 10.23% 6.95% 2.77% -7.07% -
ROE 1.89% 18.66% 0.16% 8.30% 3.04% 1.02% -5.27% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
RPS 138.83 142.60 144.17 105.26 112.37 65.17 74.50 9.06%
EPS 2.84 26.69 0.18 9.46 3.20 1.04 -5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 1.15 1.14 1.05 1.02 0.99 5.96%
Adjusted Per Share Value based on latest NOSH - 438,116
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
RPS 31.24 28.56 26.68 19.46 20.72 12.10 13.79 12.07%
EPS 0.64 5.35 0.03 1.75 0.59 0.19 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.2864 0.2128 0.2108 0.1937 0.1894 0.1832 8.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/11 -
Price 0.48 1.49 1.02 1.24 0.44 0.505 0.60 -
P/RPS 0.35 1.04 0.71 1.18 0.39 0.77 0.81 -11.04%
P/EPS 16.92 5.58 561.90 13.10 13.77 48.55 -11.49 -
EY 5.91 17.91 0.18 7.63 7.26 2.06 -8.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.04 0.89 1.09 0.42 0.50 0.61 -8.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/11 CAGR
Date 28/02/19 28/02/18 01/03/17 29/02/16 17/02/15 - 30/12/11 -
Price 0.56 1.69 1.16 1.16 0.59 0.00 0.56 -
P/RPS 0.40 1.19 0.80 1.10 0.53 0.00 0.75 -8.39%
P/EPS 19.74 6.33 639.03 12.26 18.46 0.00 -10.73 -
EY 5.07 15.79 0.16 8.16 5.42 0.00 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.18 1.01 1.02 0.56 0.00 0.57 -5.84%

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