1.96 billion loans ( excluded interest) to be repaid in 10 years , starting 2021 :
Each year repaid loan amount = 0.196 billion
2021 to 2023 , 3 years = 0.588 billion
> 1.96 billion- 0.588 billion = 1.37 billion
>> Investment in Joint Venture as on June 2024 = 0.94 billion
👉Observation 1 : Non current asset of Investment in Joint Venture 0.94 billion as FCF Growth to be prepared for big projects and served as some kind of security ( on loans although CPECC did the financing ) as Vietnam Power Plant is with BOT 25 years contract.
👉👉Observation 2 : Vietnam associate company JHDP had been paying Dividend from yearly is changed to Half year ( other than Share of Profit by Quarterly) :
2022 : Dividend RM 70 million 2023 : Dividend RM 27.4 million June 2024 : Dividend RM 14.2 million
B) Of the net impairment loss on trade receivables and other receivables totalling RM31.9 million in FY2023, how much was attributable to the Construction division? Please provide further details on the projects involved and the nature of the other receivables that have been impaired.
B) The impairment loss on trade receivables and other receivables recorded were mainly attributed to the Construction Division, primarily due to local construction projects, including the Pacific Star PJ project.
The impairment computation is based on expected credit loss model in accordance to accounting standards after taking into consideration the management's plan and action taken to recover the trade receivables, other receivables and contract assets at the date of the report. However, based on the accounting standard, accounting policy (refer to note 2(c) to the financial statements), computation and objective evidence, the above impairment is recognised to the current year P&L. If subsequently the trade receivables, other receivables and contract assets being recovered the impairment amount will be reversed.
—-
Posted by Sslee > 4 minutes ago | Report Abuse
Profit / (Loss) Before Tax Segment Current Year Quarter Ended 30/9/2024 RM’000 Preceding Year Quarter Ended 30/9/2023 RM’000 Changes % Current Year To-date Ended 30/9/2024 RM’000 Preceding Year To-date Ended 30/9/2023 RM’000 Changes % Construction (7,418) (7,791) 5 (29,203) (20,910) (40)
CEO洪南坡在2011年下了一个胆大包天的赌注,在世界面对金融风暴时刻,啃下一个陌生领域而且需要庞大资金的巨大BOT模式燃煤电厂工程。当时越南高速经济成长造成严重电力短缺,以至越南政府颁发了多个发电厂工程。因为资金需求庞大,大型的燃煤电厂工程都以BOT模式颁发了给外资企业。当时便有3个类似燃煤电厂供外企竞标。Mong Duong燃煤电厂是颁发给美国的AES Corporation (51%), Posco Energy (30%) and China Investment Corporation (19%), 越南永新燃煤电厂一期BOT项目是由中国南方电网有限责任公司(55%)、中国电力国际有限公司(40%)和越南煤炭集团电力有限公司(5%)共同投资。而越南海阳燃煤电厂项目则颁给Jaks。CEO洪南坡被访问时表示去越南本意是寻找内行的水务工程,可机缘巧合发现越南严重缺电,所以竞标陌生的燃煤电厂工程。
Hoho Jaks followed IFRS , where as Yinson did not follow IFRS …
>>> This is so that Yinson’s investors can have a better understanding of how the accounts will look from a finance lease and operating lease perspective.
IFRS is still what Yinson is required to follow. Even though presenting the operating lease numbers is not in line with IFRS, it is something that Yinson will look at doing better to explain its numbers in the next financial year.
—-
Posted by Sslee > 24 minutes ago | Report Abuse
Yinson adjust its foreign USD assets into RM every quarter ended Yinson Total Assets : QR October 2024 : 30,075 million QR July 2024. : 31,398 million
Only jaks did not adjust it foreign JV assets into RM. But no worry the external auditor will know what to do come FYE 2024 finacial audit result.
Hoho see posted earlier..Elimination here n there … due to Mati mati mau Operating Lease instead of Finance Lease …macam ini kepala pusing dan pening le … easily made mistakes le ….
Yinson :
QR ended July 2024 :
Segment information : RM million
> For the 6 months period ended July 2024 :
1.) Renewable : Gross Revenue 66 million- Elimination 1 million = 65 million
Results : + 9 million.
2.) Green Technology: Gross Revenue 26 million- Elimination 19 million = 7 million
Results: - 22 million
3.) Other Operations : Gross Revenue 459 million- Elimination 458 million = 1 million
Results: - 47 million
👉4.) FPSO Operations: Gross Revenue 2904 million- Elimination 1521 million = 1303 million
So KonLee what Yinson Financial Report shl be different starting next financial year ???
Hoho will it be like TDM case ? During MFRS standard on 2019 … TDM with new auditor on 2019 , rectified the Mis-location issues, FY2019 is in Huge Loss , rectified FY2018 from Profit to Loss …. FY2020 to FY2022 is incurred Losses..
Aiyoyo someone still do not understand total receivables impairment for the last 5 years amounted to RM 167 million and reversal of impairment amounted to RM13.6 million make up total net impairment of RM 153.5 million is a clear sign of fraud, malpractice, impropriety and misconduct of insiders syphoning money to their related parties or own pocket.
Typical Mike-tikus aka john-no ball punya blantant lie or misinformation only newbie will fall for it.
4.) Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states…. 👉 as well as EPC roles for our renewable energy projects. ( Note : if LSS5 2000 MW EPCC tender bid is with Low / Single Digit IRR … better do EPC on construction of the Solar Plant/ Farm like Solarvest in LSS4 , EPCC and EPC from those Winners not in the Renewable Energy industry
The figures and facts about jaks: Jaks has no money to tender nor carry out any projects. Repost: Cash and Cash Equivalents Cash and cash equivalents included in the cash flow statements comprise the following balance sheet amounts. Current Year Preceding Year 9 Months 9 Months ended ended 30-Sep-2024 30-Sep-2023 RM'000 RM'000
Deposits placed with licensed banks 12,079 34,404 Cash & bank balances 23,818 36,808 Bank overdrafts (5,891) (5,963) 30,006 65,249 Less : Deposit held as security values (12,079) (34,404) Bank balance held as security values (5,585) (214) Debt service reserves account (8,364) (11,240) 3,978 19,391
Jaks only balance available cash as at 30-Sept 2024 RM 3,978,000
👉👉👉 FY24 : Impairment of Total RM 151.2 million!😱🤔
—
Posted by Sslee > 4 minutes ago | Report Abuse
Aiyoyo someone still do not understand total receivables impairment for the last 5 years amounted to RM 167 million and reversal of impairment amounted to RM13.6 million make up total net impairment of RM 153.5 million is a clear sign of fraud, malpractice, impropriety and misconduct of insiders syphoning money to their related parties or own pocket.
👉👉Is reduced by RM 427 million from 2019 to 2024 , ie : over 5 years .
👉👉👉 FY24 : Impairment of Total RM 151.2 million!😱🤔
>>> New CEO is appointed on July 2021 internally from RH group !
Prior to his appointment as CEO, Dato’ Jin was the Chief Operations Officer of Rimbunan Hijau Group based in Sibu Headquarter since 2019. 👉 He became the Chief Executive Officer of Rimbunan Sawit Berhad from July 2015 until the end of 2018.
Jtiasa vs SwkPlnt , Kimloong n SuburTiasa Total Assets:
Total Assets Summary illustration:
Jtiasa : 👉👉Is Reduced by RM 427 million from FY 2019 to 2024 , ie : over 5 years .
SwkPlnt: 👉👉Is Increased by RM 101.3 million from FY 2018 to 2023 , ie : over 5 years .
Kimloong: 👉👉Is Increased by RM 274.1 million from FY 2019 to 2024 , ie : over 5 years .
SuburTiasa : 👉👉Is Increased by RM 31.9 million from FY 2019 to 2024 , ie : over 5 years . ( note : under same RH Group with Jtiasa)
>>>>>>
Jtiasa :
>>> Recap some hidden risks :
1.) Total Assets is reduced :
FY2019 : RM 2406 million
2023 : RM 1955 million ( - 451 million )
2024 : RM 1979 million ( + 24 million )
👉👉Is reduced by RM 427 million from FY 2019 to 2024 , ie : over 5 years .
2.) FY24 : Impairment of Total RM 151.2 million!😱🤔
👉👉👉QR September 2024 : RM 1969.6 million
3.) >>> New CEO is appointed on July 2021 internally from RH group !
Prior to his appointment as CEO, Dato’ Jin was the Chief Operations Officer of Rimbunan Hijau Group based in Sibu Headquarter since 2019. 👉 He became the Chief Executive Officer of Rimbunan Sawit Berhad from July 2015 until the end of 2018.
Direct % : 0.013 as on 22/9/2024
4.) FY25 FFB output : Oct-Nov 2024 vs Oct-Nov 2023
2024 Nov : 88,953 ( less 22.17 % vs 2023 Nov )
2024 Oct : 110,504 ( less 16.63 % vs 2023 Oct )
>>> Compared to Sarawak Plantation :
FY2018 : RM 854.7 million ( Liabilities: RM 319 million)
2023 : RM 956 million ( Liabilities: RM 213.3 million)
👉👉Is Increased by RM 101.3 million from FY 2018 to 2023 , ie : over 5 years .
👉👉👉 QR March 2024 : RM 964.8 million ( Liabilities: RM 203 million) .
>>> Compared to Kimloong Plantation :
2019 July : RM 996.2 million ( Liabilities: RM 172.3 million)
2024 July : RM 1270.3 million ( Liabilities: RM 249.2 million)
👉👉Is Increased by RM 274.1 million from FY 2019 to 2024 , ie : over 5 years .
>>> Compared to SuburTiasa Plantation :
2019 October : RM 1454.4 million ( Liabilities: RM 894.9 million)
2024 September: RM 1486.3 million ( Liabilities: RM 841.6 million)
👉👉Is Increased by RM 31.9 million from FY 2019 to 2024 , ie : over 5 years .
Another typical Mike-tikus aka john-no ball slander or pluck figures from thin air and when challenge to prove his figures untill now still no ball to answer
👉👉👉 FY24 : Impairment of Total RM 151.2 million!😱🤔
Mike-tikus aka john-no ball can you prove below figures about jaks tender book or this is another of your blantant lie or misinformation?
4.) Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states…. 👉 as well as EPC roles for our renewable energy projects. ( Note : if LSS5 2000 MW EPCC tender bid is with Low / Single Digit IRR … better do EPC on construction of the Solar Plant/ Farm like Solarvest in LSS4 , EPCC and EPC from those Winners not in the Renewable Energy industry
Hoho as usual KonLee used his Kon maths extraction raw data but did not read thru AGM minutes… his Kon maths extraction method is oredi 2 times Wrong …
—
Posted by Sslee > 2 minutes ago | Report Abuse
Mike-tikus aka john-no ball can you prove below figures about jaks tender book or this is another of your blantant lie or misinformation?
4.) Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states…. 👉 as well as EPC roles for our renewable energy projects. ( Note : if LSS5 2000 MW EPCC tender bid is with Low / Single Digit IRR … better do EPC on construction of the Solar Plant/ Farm like Solarvest in LSS4 , EPCC and EPC from those Winners not in the Renewable Energy industry
During my PA case study on 2021 .. KonLee asked why Labour expenses is increased during Production capacity expansion ? I had laughed at him ard 2 years, then he twisted to Capex ! What a TinKosong kongang leader !🤣🤣🤣
Solarvest bags RM154m worth of contracts under LSS4 10 Mar 2022,
KUALA LUMPUR (March 10): Clean energy specialist Solarvest Holdings Bhd has bagged three engineering, procurement, construction, and commissioning (EPCC) contracts worth a combined RM154.4 million to develop large-scale solar photovoltaic plants in Perak under the large-scale solar 4 (LSS4) scheme.
The three Perak-based projects will have an accumulated capacity of 40 megawatts (MW), said Solarvest.
In a bourse filing on Thursday (March 10), Solarvest said one of the projects was awarded by Teja 1 Sdn Bhd, with a capacity of 15MW and valued at RM54.4 million. It will be developed in Kampar and is expected to be commercially operational by Dec 14, 2022.
The second project, which will also be developed in Kampar, was awarded by Teja 2 Sdn Bhd, with a capacity of 10MW and valued at RM42.8 million, and is expected to be commercially operational by June 14, 2023.
The third project, awarded by Kellie Energy Sdn Bhd, will have a capacity of 15MW and is valued at RM57.2 million. It will be developed in Kinta and is expected to reach commercial operations by Dec 14.
All three projects were awarded by Taiping Solar Sdn Bhd via its special purpose vehicles — Teja 1, Teja 2 and Kellie Energy — to Solarvest’s wholly-owned subsidiary Atlantic Blue Sdn Bhd, the filing showed.
Hoho as usual a Kon is best in Pretending n Twisting shamelessly… just shown he is not understand Labour Expenses n Capex ! 🤣🤣🤣
Posted by jjohnchew > 19 minutes ago | Report Abuse
Hoho also what a Dumbasx jokker konLe le :
During my PA case study on 2021 .. KonLee asked why Labour expenses is increased during Production capacity expansion ? I had laughed at him ard 2 years, then he twisted to Capex ! What a TinKosong kongang leader !🤣🤣🤣
—-
Posted by Sslee > 11 minutes ago | Report Abuse
Cave man talk about using labour to expand capacity LOL. He never heard of increase capacity by automation and new mechinery.
As of what happen to his balls? You can challege him anything and he will back off
Posted by MrFox > Dec 27, 2024 10:26 AM | Report Abuse hoho...what happen to the balls?
Aiyoyo Miketikus. Fact check you and you fail again
Jaks has 4B tender order ? Figures plucked again from your hole? 🤣🤣
Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states…. 👉 as well as EPC roles for our renewable energy projects. ( Note : if LSS5 2000 MW EPCC tender bid is with Low / Single Digit IRR … better do EPC on construction of the Solar Plant/ Farm like Solarvest in LSS4 , EPCC and EPC from those Winners not in the Renewable Energy industry
Hoho as usual KonLee used his Kon maths extraction raw data but did not read thru AGM minutes… his Kon maths extraction method is oredi 2 times Wrong …
Hoho Haha as usual when ask to prove his figures and facts Mike-tikus aka john-no ball will just shy away or twists and turns with more slanders and misinformations
Jaks 4.) Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states….
Jayatiasa 👉👉👉 FY24 : Impairment of Total RM 151.2 million!😱🤔
Hoho as usual KonLee used his Kon maths extraction raw data but did not read thru AGM minutes… his Kon maths extraction method is oredi 2 times Wrong …
—- Posted by Sslee > 1 hour ago | Report Abuse
Hoho Haha as usual when ask to prove his figures and facts Mike-tikus aka john-no ball will just shy away or twists and turns with more slanders and misinformations
Jaks 4.) Current tender book exceeds RM4.0 billion, covering water and sewerage systems, flood mitigation projects in multiple states….
Jayatiasa 👉👉👉 FY24 : Impairment of Total RM 151.2 million!😱🤔I
Hoho interesting lo , what is the ROI of the Vietnam JV Power Plant 1200 MW which is COD on January 2021 with BOT 25 years contract:
1.) Started Construction on October 2016 with 30 % share , cost is RM 600 million ( Cash RM 200 million , another RM 400 million from the Power Plant EPC2 construction contract Profit , So actual Cost is RM 200 million ) .
2.) Total Profit ( Share of Profit n Dividend + EPC2 Profit ) as at September 2024 = RM 633.3 m + RM 400 = RM 1033.3 million
👉 ROI = 1033.3 / 200 = 516 %
👉👉ROI from October 2016 to September 2024 , ie 8 years with 516 %
👉👉👉 ROI for BOT 25 years contract until 2046 shl be ???? % …👍👍👍🤔
Posted by jjohnchew > 3 minutes ago | Report Abuse
Hoho KonLee yr TinKosongkonPetHuangbk repeatly said my Gearing Ratio calculation is Wrong .. but she cannot provide facts n figures le as usual le TinKosong …. ask her to refer Yinson Group CFO in his Financial Review le .. u r the TinKosongLeader le …🤣🤣🤣🤔
Hoho KonLee still Twisting ke … ROI of Vietnam Power Plant twisting to investors ROI in Jaks 5 years ago ….
Hoho need to repost again as earlier had replied to KonLee as most active Negative commentator in Jaks :
Jaks : catched the Bottom Fishing at RM 0.185 on April 2023 ( 👉 after Sslleee posted sold Jaks on April 2023 since 2021 ) ... Up to RM 0.225 in 2 months .. then invested at RM 0.19 on July 2023 .. Gap Up on 1/9/2023 to RM 0.245 …
👉Then Price is downtrend to the Lowest RM 0.12 ( Current Price RM 0.13 with NTA 0.60 )….
Ssleee asked me did I average down Jaks :
My reply :
1.) No .. but bought Privasia with cost below RM 0.10 .. n tried my learned TA on Cup n Handle affirmed with Information of a Gov Project , also Privasia rushing to List the 3 tranche PP … it did broke up to RM 0.14 …ssleee is active in Privasia forum also .
2.) posted earlier that wait for Jaks QR ended March 2024 to be released, as Vietnam has taken actions on 2 well known Businessmen ( One man n One Lady ) on Corruption… not from Power industry!
Just coincidentally : Toyo Ventures Vietnam power project terminated >>> is due to Financing issue ( 2 x 1,060 MW) . Friday, 05 Jul 20
— Posted by Sslee > 16 hours ago | Report Abuse
If you invested in jaks 5 years ago your ROI will be a very big negative.
Someone invested in jaks more than a year and half ago also lose his pants.
👉👉No wander FCF Yield is only 1.71% … paid Borrowings n Interest…
Posted by jjohnchew > 14 minutes ago | Report Abuse
Hoho copied n pasted from Yinson:
Posted by jjohnchew > 3 minutes ago | Report Abuse
Hoho KonLee yr TinKosongkonPetHuangbk repeatly said my Gearing Ratio calculation is Wrong .. but she cannot provide facts n figures le as usual le TinKosong …. ask her to refer Yinson Group CFO in his Financial Review le .. u r the TinKosongLeader le …🤣🤣🤣🤔
Hoho interesting lo .. let’s see what is the ROI of LSS4 50MW project in Penang , which is COD on August 2023 with 25 years TNB PPA ( increased from 21 years ) , ie until 2048.
A.) Cost is RM 200 million…
B.) Return:
1.) QR ended September 2023 :
Revenue : 3.3 Million , Loss ( RM 1.4 Million)
2.) QR ended March 2024 :
👉Revenue: 5.3 Million , Profit RM 0.96 Million … 18%
Revenue = RM 18.1 million Profit = RM 0.26 million
Assumption : QR ended September 2023 :
Instead of Loss ( RM 1.4 Million) , assumed is Zero Loss n Profit:
> Revenue = RM 18.1 million Profit = RM 1.66 million ( 9.17 % )
( Note : shd be Net Profit after interest, taxes, and DA .
👉 ROI on LSS4 50MW for 1 year = 0.83 % ( Note : Jaks is the 100 % Asset owner included freehold Land … Loans is RM 220 million) .
Case study: JAKS Solar Nibong Tebal’s multilateral financing facility
By Marlena Kareem January 31, 2023
JAKS Solar Nibong Tebal (JAKS Solar), a wholly-owned subsidiary of JAKS Resources, obtained a RM112.5 million (US$26.5 million) financing facility from AmBank Islamic in March 2022 as part of a multilateral financing facility worth RM220 million (US$51.82 million).
👉👉 No wander Analyst said since LSS1 to LSS3 , LSS4 tender rate is the most competitive n getting Lower … the IRR is expected to be Low Single Digit.
👉👉👉 Jaks still need LSS4 50MW project as it shl provide recurring “ Revenue “ n minor Profit over 25 years .
LSS5 2000 MW EPCC RM 7.2 billion….Tender is even more competitive.. bid rate is even Lower than LSS4 …better opt for EPC construction contract from the Winners as What Solarvest did in LSS4 .
The LSS5 2000 MW shortlisted companies did not included Jaks , Solarvest, Gading Kencana and Sunview .
Post a Comment
People who like this
New Topic
You should check in on some of those fields below.
Title
Category
Comment
Confirmation
Click Confirm to delete this Forum Thread and all the associated comments.
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
3,627 posts
Posted by jjohnchew > 1 week ago | Report Abuse
Jaks : repayment on Vietnam Power Plant Loans
Hoho illustration on :
Vietnam JV Power Plant RM 8.7 billion: 25 % equity, 75% Loans .
Jaks 30 % , CPECC 70 %:
8.7 billion x 0.75 x 0.3 = 1.96 billion.
1.96 billion loans ( excluded interest) to be repaid in 10 years , starting 2021 :
Each year repaid loan amount = 0.196 billion
2021 to 2023 , 3 years = 0.588 billion
> 1.96 billion- 0.588 billion = 1.37 billion
>> Investment in Joint Venture as on June 2024 = 0.94 billion
👉Observation 1 : Non current asset of Investment in Joint Venture 0.94 billion as FCF Growth to be prepared for big projects and served as some kind of security ( on loans although CPECC did the financing ) as Vietnam Power Plant is with BOT 25 years contract.
👉👉Observation 2 : Vietnam associate company JHDP had been paying Dividend from yearly is changed to Half year ( other than Share of Profit by Quarterly) :
2022 : Dividend RM 70 million
2023 : Dividend RM 27.4 million
June 2024 : Dividend RM 14.2 million