[JADI] QoQ Quarter Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,907 22,044 22,319 17,533 15,871 14,126 18,435 1.70% QoQ % -14.23% -1.23% 27.30% 10.47% 12.35% -23.37% - Horiz. % 102.56% 119.58% 121.07% 95.11% 86.09% 76.63% 100.00%
PBT -1,246 4,758 1,475 -376 1,118 -3,103 270 - QoQ % -126.19% 222.58% 492.29% -133.63% 136.03% -1,249.26% - Horiz. % -461.48% 1,762.22% 546.30% -139.26% 414.07% -1,149.26% 100.00%
Tax 947 -18 27 28 109 168 -456 - QoQ % 5,361.11% -166.67% -3.57% -74.31% -35.12% 136.84% - Horiz. % -207.68% 3.95% -5.92% -6.14% -23.90% -36.84% 100.00%
NP -299 4,740 1,502 -348 1,227 -2,935 -186 37.19% QoQ % -106.31% 215.58% 531.61% -128.36% 141.81% -1,477.96% - Horiz. % 160.75% -2,548.39% -807.53% 187.10% -659.68% 1,577.96% 100.00%
NP to SH -299 4,740 1,502 -348 1,227 -2,935 -186 37.19% QoQ % -106.31% 215.58% 531.61% -128.36% 141.81% -1,477.96% - Horiz. % 160.75% -2,548.39% -807.53% 187.10% -659.68% 1,577.96% 100.00%
Tax Rate - % 0.38 % -1.83 % - % -9.75 % - % 168.89 % - QoQ % 0.00% 120.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.22% -1.08% 0.00% -5.77% 0.00% 100.00%
Total Cost 19,206 17,304 20,817 17,881 14,644 17,061 18,621 2.08% QoQ % 10.99% -16.88% 16.42% 22.10% -14.17% -8.38% - Horiz. % 103.14% 92.93% 111.79% 96.03% 78.64% 91.62% 100.00%
Net Worth 150,671 160,089 150,199 139,199 151,570 148,297 111,600 22.13% QoQ % -5.88% 6.58% 7.90% -8.16% 2.21% 32.88% - Horiz. % 135.01% 143.45% 134.59% 124.73% 135.82% 132.88% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 150,671 160,089 150,199 139,199 151,570 148,297 111,600 22.13% QoQ % -5.88% 6.58% 7.90% -8.16% 2.21% 32.88% - Horiz. % 135.01% 143.45% 134.59% 124.73% 135.82% 132.88% 100.00%
NOSH 941,700 941,700 938,750 870,000 721,764 706,176 620,000 32.10% QoQ % 0.00% 0.31% 7.90% 20.54% 2.21% 13.90% - Horiz. % 151.89% 151.89% 151.41% 140.32% 116.41% 113.90% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.58 % 21.50 % 6.73 % -1.98 % 7.73 % -20.78 % -1.01 % 34.72% QoQ % -107.35% 219.47% 439.90% -125.61% 137.20% -1,957.43% - Horiz. % 156.44% -2,128.71% -666.34% 196.04% -765.35% 2,057.43% 100.00%
ROE -0.20 % 2.96 % 1.00 % -0.25 % 0.81 % -1.98 % -0.17 % 11.43% QoQ % -106.76% 196.00% 500.00% -130.86% 140.91% -1,064.71% - Horiz. % 117.65% -1,741.18% -588.24% 147.06% -476.47% 1,164.71% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.01 2.34 2.38 2.02 2.20 2.00 2.97 -22.90% QoQ % -14.10% -1.68% 17.82% -8.18% 10.00% -32.66% - Horiz. % 67.68% 78.79% 80.13% 68.01% 74.07% 67.34% 100.00%
EPS -0.03 0.50 0.16 -0.04 0.17 -0.42 -0.03 - QoQ % -106.00% 212.50% 500.00% -123.53% 140.48% -1,300.00% - Horiz. % 100.00% -1,666.67% -533.33% 133.33% -566.67% 1,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.1700 0.1600 0.1600 0.2100 0.2100 0.1800 -7.55% QoQ % -5.88% 6.25% 0.00% -23.81% 0.00% 16.67% - Horiz. % 88.89% 94.44% 88.89% 88.89% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.35 1.58 1.59 1.25 1.13 1.01 1.32 1.51% QoQ % -14.56% -0.63% 27.20% 10.62% 11.88% -23.48% - Horiz. % 102.27% 119.70% 120.45% 94.70% 85.61% 76.52% 100.00%
EPS -0.02 0.34 0.11 -0.02 0.09 -0.21 -0.01 58.67% QoQ % -105.88% 209.09% 650.00% -122.22% 142.86% -2,000.00% - Horiz. % 200.00% -3,400.00% -1,100.00% 200.00% -900.00% 2,100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1077 0.1144 0.1073 0.0995 0.1083 0.1060 0.0797 22.21% QoQ % -5.86% 6.62% 7.84% -8.13% 2.17% 33.00% - Horiz. % 135.13% 143.54% 134.63% 124.84% 135.88% 133.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1050 0.0850 0.0550 0.0650 0.1000 0.1150 0.1750 -
P/RPS 5.23 3.63 2.31 3.23 4.55 5.75 5.89 -7.61% QoQ % 44.08% 57.14% -28.48% -29.01% -20.87% -2.38% - Horiz. % 88.79% 61.63% 39.22% 54.84% 77.25% 97.62% 100.00%
P/EPS -330.70 16.89 34.38 -162.50 58.82 -27.67 -583.33 -31.48% QoQ % -2,057.96% -50.87% 121.16% -376.27% 312.58% 95.26% - Horiz. % 56.69% -2.90% -5.89% 27.86% -10.08% 4.74% 100.00%
EY -0.30 5.92 2.91 -0.62 1.70 -3.61 -0.17 45.98% QoQ % -105.07% 103.44% 569.35% -136.47% 147.09% -2,023.53% - Horiz. % 176.47% -3,482.35% -1,711.76% 364.71% -1,000.00% 2,123.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.66 0.50 0.34 0.41 0.48 0.55 0.97 -22.62% QoQ % 32.00% 47.06% -17.07% -14.58% -12.73% -43.30% - Horiz. % 68.04% 51.55% 35.05% 42.27% 49.48% 56.70% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 18/02/16 20/11/15 25/08/15 19/05/15 17/02/15 20/11/14 -
Price 0.0900 0.1000 0.0950 0.0500 0.0700 0.0950 0.1700 -
P/RPS 4.48 4.27 4.00 2.48 3.18 4.75 5.72 -15.02% QoQ % 4.92% 6.75% 61.29% -22.01% -33.05% -16.96% - Horiz. % 78.32% 74.65% 69.93% 43.36% 55.59% 83.04% 100.00%
P/EPS -283.45 19.87 59.38 -125.00 41.18 -22.86 -566.67 -36.96% QoQ % -1,526.52% -66.54% 147.50% -403.55% 280.14% 95.97% - Horiz. % 50.02% -3.51% -10.48% 22.06% -7.27% 4.03% 100.00%
EY -0.35 5.03 1.68 -0.80 2.43 -4.37 -0.18 55.72% QoQ % -106.96% 199.40% 310.00% -132.92% 155.61% -2,327.78% - Horiz. % 194.44% -2,794.44% -933.33% 444.44% -1,350.00% 2,427.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 0.59 0.59 0.31 0.33 0.45 0.94 -29.18% QoQ % -5.08% 0.00% 90.32% -6.06% -26.67% -52.13% - Horiz. % 59.57% 62.77% 62.77% 32.98% 35.11% 47.87% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2Qtr15 Financial_Statements (announced).pdf 
