Share of Profits + Dividend = RM 35 ,000,000 to USD = USD 7,499,000
👉75 % Loans of USD 1.87 billion , started repayment on 2021 with interest 10 % .
2022 : Loans Balance = USD 1,683,000,000
2023 : Loans Balance b/f = USD 1,496,000,000
👉2024 : USD to VND is Depreciated 4.42 % … Savings from Loan repayments = USD 8,265,000 compared to USD depreciation to RM on share of Profits + Dividend = USD 632,000.( Less ) .
If you hold 30% JHDP and that assets is in USD then quaarter end 30/6/2024 what exchange rate you used to covert your 30% JHDP equity/net assets in jaks book (investment in JV)?
When come next quarter end 30/9/2024 what exchange rate you used to covert your 30% JHDP equity/net assets in jaks book (investment in JV)?
1.) Vietnam Power Plant Share of Profit n Dividends :
2020 : RM 3.8 million ( 1 Power Plant is COD on Nov 2020 )
2021 : RM 140.7 million ( The 2nd Power Plant is COD on January 2021 ) .
2022 : RM 156.2 million , Dividend RM 70.0 million
2023 : 1QR = RM 28.326 M , 2QR = RM 32.312 M , 3QR = RM 35.862 M , 4QR = RM 34.503 M plus Dividend RM 27.386 M
2023 : RM 131 million , Dividend RM 27.385 million
Total Share of Profit = RM 431.703 Million
Total Dividend = RM 97.386 Million
Total = RM 529.089 Million
> Share of Profit in QR ended March 2024 = RM 32.384 million
>> Total = RM 561.463 million
> Share of Profit in QR ended June 2024 = Rm 21.33 million
Dividend = RM 14.21 million
👉Grand Total = RM 597 million.👍
Jaks 30 % share in Vietnam Power Plant Joint Venture invested ard RM 600 Million. ( RM 400 million is from the Profit of Construction of the Vietnam Power Plant, EPC2.)
Initially PayBack 8 to 9 years ..
Referring to the Grand Total , PayBack period is by 2024 .. ie : from 2021 to 2024 ~~ 4 years ..
👉From Vietnam Power Plant 1200 MW EPCC RM 8.7 Billion started on October 2016 , Payback period is 8 years.
👉2024 : USD to VND is Depreciated 4.42 % … Savings from Loan repayments = USD 8,265,000 compared to USD depreciation to RM on share of Profits + Dividend = USD 632,000.( Less ) .
Hoho some update on Jaks management intention to monetise 2 Property Division assets as posted earlier:
> Referred to Annual Report FYE2023 :
1.) Evolve Mall : Occupancy Rate increased to 75 % from 59 % FY2022 .
2.) Pacific Towers Business Hub : Occupancy Rate increased to 54 % from 35% FY2022 .
> QR ended June 2024 :
Property Investment: Loss RM 9,163,000 compared to Loss RM 9,540,000 on QR ended June 2023 .
👉 As Jaks won the 6 years legal battle on Pacific Star against Star Media from Federal Court on March 2024 , it can planned now to monetise the Pacific Towers Business Hub.
—-
PACIFIC STAR Section 13, Petaling Jaya Pacific Star is an elite mixed development project located on 6.04 acres land at Section 13, Petaling Jaya with Gross Development Value of RM1.08 billion. The Group acquired the land from the Star Publications for RM135 million and the payment for this consideration would be the construction and transfer of an office tower to the Star Publications. This development consists of 5 blocks for residential units and commercial space purposes.
Star Publications has exclusive rights to Tower A, while Tower B, also an office suites, has 258 units. Tower C on the other hand consists of 191 units of semi-D like homes. Tower D consists of 156 units of serviced apartments located on the 10th to 24th floor. Meanwhile, Tower E consists of 310 units sprawled over the 10th to 33th floor.
There are 4 levels of basement car parks, 4 levels of retail units, 3 levels of office suites and 6 levels of elevated car parks.
Hoho interesting lo , if can monetise the property segment assets :
a.) Evolve Mall : loan balance RM 206.4 million… net book value as at December 2023 is RM 280 million.
b.) Pacific Towers : loan balance RM 70.6 million… net book value for Business Hub Tower only as at December 2023 is RM 232 million.
👉 Not only on anticipating Profit Gain on Monetisation these 2 properties asset , the Loans n Borrowings shl be reduced to Zero.
👉👉👉Loans n Borrowings as at June 2024 is RM 473.4 million….after monetise these 2 properties assets with Total Net Book Value RM 512 million … Jaks Shl be a Net Cash company.
P/s : After won the 6 years legal battle against Star on March 2024 ( Pacific Star project ) from Federal Court … Jaks is counter claimed Star for RM 540 million.. next case management on 11/10/2024 for the parties to comply with the Pre-Trial case management directions. Trial was fixed on August 2025 .
👉Question: possibility of settlement out of court , as Star CEO is resigned on February 2024 after 2 years on the job .Previous CEO is resigned on May 2020 after nine months on the job, after the top job was left vacant by Datuk Seri Wong Chun Wai. Presently CEO is appointed from independent non-executive director of SMG, a position he held since Aug 11, 2018.
Hoho after posted Jaks ROE = 0.93 % , FCF yields = 0.71 % , Current Ratio = 1.04 ….
That someone said Jaks has Cash Flow issue , but where is the Profits generated is allocated ? See Jaks Non Current Assets and Free Cash Flow Growth as posted earlier.
After CEO Ang won the hostile takeover intention on 2018 ( 9 % vs 30 % , NOSH = 500 million share ) , he had successfully steered Jaks diversified into Power Plant industry on January 2021 , 1200 MW with EPCC Rm 8.7 billion…. And into Solar RE on August 2023 , 50 MW LSS4 Project in Seberang Perai Penang .
Referred Annual Report FYE2023 , Jaks acquired 30 plots of Free Hold Land in Seberang Perai Penang on 2019 .
👉 On 9/9/2024 , Jaks disposed 17 plots Free Hold Land in Seberang Perai Penang , monetised land in Penang with RM 77.74 million…Net Book Value as at Annual Report FYE2023 is RM 15.97 million…a net pro forma gain of RM50.38 million from the disposal.
> Another Successful case of CEO Ang business acumen.
Hoho Jaks account book has been improved since 2016 to June 2024 , it is time now to monetise the 2 Property Division assets : Evolve mall and Pacific Towers Business Hub , after monetised the Penang Free Hold Land .
Just a simply question if jaks financial health is improving then why the need to sell land and yearlly cash call PP for working capital and debts repayment?
Suiyee sucker bilis are born every second to be eaten by shark. You all most welcome to be the suiyee sucker bilis.
Hoho is this a simple question or Dumb question : Why Labour expenses is increased during Production Capacity expansion ? After I am laughing for 2 years, you twisted to Capex , even didn’t understand what is Capex .🤣🤔.
Oh you still didn’t reply Why Insas a Cash Rich company with over RM 1.0 billion cash , but repeatedly issued RI for total RM 320 million to pay loans ??
—-
Posted by Sslee > 1 hour ago | Report Abuse
Just a simply question if jaks financial health is improving then why the need to sell land and yearlly cash call PP for working capital and debts repayment?
Suiyee sucker bilis are born every second to be eaten by shark. You all most welcome to be the suiyee sucker bilis.
Did someone can't read or as usual twist and turn on purpose? Know how much I earned from the free insas-WC?
RI for total RM 320 million to pay loans ?????? LOL Mike-tikus
Financial Year Subject Rights Issue Type RightIssue Description RENOUNCEABLE RIGHTS ISSUE OF UP TO 132,604,152 NEW REDEEMABLE PREFERENCE SHARES ("RIGHTS RPS") IN INSAS TOGETHER WITH UP TO 331,510,380 FREE DETACHABLE WARRANTS ("WARRANTS") ON THE BASIS OF 2 RIGHTS RPS AND 5 WARRANTS FOR EVERY 10 EXISTING ORDINARY SHARES HELD BY THE ENTITLED SHAREHOLDERS, AT 5.00 P.M. ON 3 FEBRUARY 2021 AT AN ISSUE PRICE OF RM1.00 PER RIGHTS RPS ("RIGHTS ISSUE WITH WARRANTS") Amount 2.0000 : 10.0000 Ex Date 02-Feb-2021 Entitlement Date 03-Feb-2021
Posted by jjohnchew > 1 hour ago | Report Abuse As I am always posted :
Remember Do 3 Own : Own Homework, Own Analysis and Own DecisionS as only you know your Risk level and Holding power . DecisionS: is changed Upon new information, new facts n figures.
Hoho during the 6 years legal battle against Star , Jaks is facing Losses from Pacific Star Towers Project . After won the trial from Federal Court on March 2024 , Jaks now can proceed counter claimed on 2 suit against Star with over Total RM 540 million.
—
Posted by jjohnchew > 20 hours ago | Report Abuse
👉👉as posted earlier, year 2025 shl be Jaks year .
P/s : After won the 6 years legal battle against Star on March 2024 ( Pacific Star project ) from Federal Court … Jaks is counter claimed Star for RM 540 million.. next case management on 11/10/2024 for the parties to comply with the Pre-Trial case management directions. Trial was fixed on August 2025 .
👉Question: possibility of settlement out of court , as Star CEO is resigned on February 2024 after 2 years on the job .Previous CEO is resigned on May 2020 after nine months on the job, after the top job was left vacant by Datuk Seri Wong Chun Wai. Presently CEO is appointed from independent non-executive director of SMG, a position he held since Aug 11, 2018.
Hoho still twisting n diverting, not reply !! Recalled someone posted in Insas , WC cost is RM 0.25 . Even your 1st n Only Win RM 250,000 on Insas WC is a Lie since investing from 2016 to 2023 … what a pity book worm !🤣🧐🤔
—-
Posted by Sslee > 7 minutes ago | Report Abuse
Did someone can't read or as usual twist and turn on purpose? Know how much I earned from the free insas-WC?
RI for total RM 320 million to pay loans ?????? LOL Mike-tikus
Aiyoyo Mike-tikus still can't understand what it mean by FREE DETACHABLE WARRANTS ("WARRANTS")?
RENOUNCEABLE RIGHTS ISSUE OF UP TO 132,604,152 NEW REDEEMABLE PREFERENCE SHARES ("RIGHTS RPS") IN INSAS TOGETHER WITH UP TO 331,510,380 FREE DETACHABLE WARRANTS ("WARRANTS") ON THE BASIS OF 2 RIGHTS RPS AND 5 WARRANTS FOR EVERY 10 EXISTING ORDINARY SHARES HELD BY THE ENTITLED SHAREHOLDERS, AT 5.00 P.M. ON 3 FEBRUARY 2021 AT AN ISSUE PRICE OF RM1.00 PER RIGHTS RPS ("RIGHTS ISSUE WITH WARRANTS")
Hoho why it is the Right time to “ Buy Low Sell High “ on Jaks :
1.) Lowest Price is RM 0.12 over 18 years . Today price is RM 0.15 ( 21/9/2024 ) .. with NTA 0.59
52W 0.12 — 0.225
2.) Why Jaks is keep diluting with RI n PP : To prevent take over intention on 2017/2018 ( 9.9 % vs 30 % on 2017 … but CEO Ang holding is increased from 9.9 % to 13.79 % as at FYE2023 ) .
3.) November 2018 RI is issued in Warrant only , WB at RM 0.25 with EX price RM 0.64 n is changed to RM 0.34 on 2022 … is 👉Maturity on December 2023 , to prevent the Take Over . A very sad battle episode as all parties are in Losses.
4.) Jaks won the 6 years legal battle against Star Media from Federal Court on March 2024 .
> Sequential events on the Legal battle:
Star won from High court Jaks won from Appeal court Star appealed to Federal court Jaks won from Federal court .
—
According to Bursa Malaysia filings, well-known investor Koon Yew Yin is the single largest shareholder of JAKS with a 21.11% stake as at April 10. Koon’s wife Tan Kit Pheng also owns 8.68% shares in JAKS. Lam Poah’s shareholding in the group stood at 9.9% as at Nov 1, 2017.
JAKS shares closed unchanged at RM1.46 last Friday, with a market capitalisation of RM797.08 million. The stock has fallen 21% from its peak of RM1.84 on Feb 19 since the dispute with Star Media Group Bhd erupted. Star Media shares closed down three sen or 2.7% at RM1.08 last Friday.
Note : This article first appeared in The Edge Financial Daily on April 16, 2018 - April 22, 2018
—
Posted by Sslee > 5 hours ago | Report Abuse Ann. Date Ex Date Type Subject Amount 21-Jun-2024 24-Jun-2024 Private Placement 56,285,000 0.145 14-May-2024 15-May-2024 Private Placement 180,700,000 0.120 07-Sep-2023 08-Sep-2023 Private Placement 80,014,700 0.180 26-May-2023 29-May-2023 Private Placement 129,017,000 0.185 30-Jun-2021 01-Jul-2021 Private Placement 272,667,000 0.475
Hoho thanks to ssleee keep shouting CEO shares all in pledged accounts , Jaks price is keep dropping will be Margin Call . The lowest price is oredi tested at RM 0.12 , now up to RM 0.15.
Hoho Sslee said Jaks sold Penang Free Hold Lands on 9/9/2024 , monetise the Lands with RM 77.74 million ( a net pro forma gain of RM50.38 million ) . Jaks LSS4 50 MW Solar plant / farm in Penang Shl be no more Land wow ..
The findings:
1.) Referred to Annual Report FYE2023 , Jaks had acquired 30 plots of Free Hold lands in Seberang Prai , Penang on 2019 .
LSS4 50 MW project is awarded on 2021 ,Loans RM 220 million is approved on March 2022 .
> Jaks sold 17 plots of Penang lands , Balance 13 plots as LSS4 50MW Solar farm .
>> A smart n visionary of CEO Ang business acumen.
As compared to LSS5 2000 MW Solar project, EPCC RM 7.2 Billion ( tender RFP dateline 25/7/2024 ) … Jaks tendered for 200 MW ( with intention up to 500 MW ) , estimated EPCC RM 800 million ,
Land : 1730 acres in Terengganu is going to lease from TDM . ( Rental is RM 578 per acre per year ) .
Based on type of Solar Panels ( different efficiency 12 % or 18 % ) selection , the Land can be a 200 MW to 500 MW Solar farm .
I may be wrong on how many plots of land jaks hold in Penang mainland but jaks is selling 13 plots and why a simple land disposal expected to be completed by 3rd quarter of 2025. A year time?
(i) SPA with PASB for disposal of four (4) pieces of freehold lands for purchase price of RM35,939,726.12 (“SPA 1”); and (ii) SPA with SSB for disposal of nine (9) pieces of freehold lands for purchase price of RM41,804,507.59 (“SPA 2”)
Estimated Time Frame for the Completion The Proposed Disposal is expected to be completed by 3rd quarter of 2025
Hoho Sslee said see 5 waves in Yinson … still can see ke , how is FPSO Atlanta First Oil status ? Delayed of each day caused Revenue is losing RM 1.585 million/ day .😱
Didn't once upon a time Mike-tikus said his TA told him jaks 18 th floor is the bottom floor and he chase it up to 24 th floor then suddenly jaks collapse to 12 th floor.
And LOL he did not average down his jaks at 12 but go and buy Priva.
Jaks own 51 % on Evolve Mall , is acquired on 2013 with RM 93.2 million.
JAKS Resources Berhad entered into a conditional share sale and purchase agreement to acquire 51% stake in MNH Global Assets Management Sdn Bhd. from Island Circle Development (M) Sdn. Bhd. for MYR 93.2 million. March 29, 2013 at 12:00 am EDT
——
Hoho interesting lo , if can monetise the property segment assets :
a.) Evolve Mall : loan balance RM 206.4 million… net book value as at December 2023 is RM 280 million.
b.) Pacific Towers : loan balance RM 70.6 million… net book value for Business Hub Tower only as at December 2023 is RM 232 million.
👉 Not only on anticipating Profit Gain on Monetisation these 2 properties asset , the Loans n Borrowings shl be reduced to Zero.
👉👉👉Loans n Borrowings as at June 2024 is RM 473.4 million….after monetise these 2 properties assets with Total Net Book Value RM 512 million … Jaks Shl be a Net Cash company.
Note : Pacific Star is an elite mixed development project located on 6.04 acres land at Section 13, Petaling Jaya with Gross Development Value of RM1.08 billion .
Hoho this is more interesting le , Gotyou a Positive views commentator became Negative view , also posted Negative Views on LSS4 Project ! Oredi completed n commissioning by TNB , anticipated to generate cash flow by 2024 onwards.
Same as Just88 from DK private group, a Negative views commentator became Positive views , referring below is Gotyou n Just88 posts :
Publish date: Fri, 27 May 2022, 10:03 AM Why is Jaks Hai Duong Power Plant (JHDP) under BOT contract in Vietnam guaranteed to make consistent profit over the concession period ?
The magic lies in the secret power purchase agreement (PPA) !
—-
Just88 :
Stock: [JAKS]: JAKS RESOURCES BERHAD months ago | Report Abuse
xiaoeh, the syndicated loan is for the solar project of which the bankers must have assurances that the cash flows generated from the solar project are certain to be able to service its loan. Therefore, the syndicated loan should not be a concern to Jaks especially when we are trying to determine the severity of Jaks' near term future cash flow deficits.
Stock: [JAKS]: JAKS RESOURCES BERHAD months ago | Report Abuse
Prior to the release of 2023 annual report, it was not known to me that there is a RM200m loan included in the total borrowings of RM500m. I was doing a cash flow projection of Jaks for the next 6 years before the JHDP loans are fully repaid. The future cash flow deficits are projected to be very severe and hence expectation of numerous PP and RI to deal with the cash deficits. If the syndicated loan is excluded from the cash flow projection, the severity of negative cash flow is substantially reduced.
👉Stock: [JAKS]: JAKS RESOURCES BERHAD months ago | Report Abuse
Alibone, I gave my detailed analysis to DK for comment. He agreed that the negativity of the cash flow deficit is alleviated substantially when the RM200m syndicated loan is excluded. However, he is still concerned with the collectivity of the receivables given the significant write offs in the prior years. Nevertheless, he agrees that the risk reward is attractive now and he is considering subscribing for the private placements.
Hoho Sslee always highlighted on Jaks impairments:
Some findings :
1.) Impairment Loss on receivable RM 32.9 Million..
2.) Impairment Loss on Goodwill ( non reversal) is RM 23.5 million.
👉QR ended December 2023 is Loss ( RM 24.8 Million)
>> In the quarter under review, the Property Investment division recognised lower revenue contribution of RM3.1 million, from RM4.0 million achieved in the previous year's corresponding quarter.
👉 This division reported a profit before tax of RM15.4 million, compared to a loss before tax of RM5.4 million in the fourth quarter of 2022 mainly due to 👉the reversal of provision made in previous years.
> QR ended March 2024 :
1.) Impairment Loss on receivable RM 2.0 million.
2.) Impairment Loss on Goodwill ( non reversal) is RM 0.0
> QR ended June 2024 :
1.) Impairment Loss on receivable RM 2.0 million.
2.) Impairment Loss on Goodwill ( non reversal) is RM 0.0
And QR ended December 2023 on Construction Division :
In the fourth quarter of 2023, the Construction division reported lower revenue of RM2.9 million, a reduction of 94% compared to the revenue of RM46.7 million in the same quarter of the previous year.
👉This decline was primarily attributed to the lower revenue recognition from the local construction works that are in their 👉final stages of completion.
👉 With the lower revenue, this division incurred a higher loss before tax RM63.3 million in this fourth quarter compared to RM40.5 million loss before tax incurred in the corresponding quarter of the previous year.
My observations:
1.) Puchong laying piping contract is in final stage of completion.
2.) A highway construction project is in final stage of completion . ( same highway project as Zelan but different Parcel ) .
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
jjohnchew
3,736 posts
Posted by jjohnchew > 2024-09-19 13:33 | Report Abuse
An illustration:
QR ended June 2024 :
Share of Profits + Dividend = RM 35 ,000,000 to USD = USD 7,499,000
👉75 % Loans of USD 1.87 billion , started repayment on 2021 with interest 10 % .
2022 : Loans Balance = USD 1,683,000,000
2023 : Loans Balance b/f = USD 1,496,000,000
👉2024 : USD to VND is Depreciated 4.42 % … Savings from Loan repayments = USD 8,265,000 compared to USD depreciation to RM on share of Profits + Dividend = USD 632,000.( Less ) .