[JADI] QoQ Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 10,739 12,245 10,200 11,908 7,691 10,208 15,998 -23.32% QoQ % -12.30% 20.05% -14.34% 54.83% -24.66% -36.19% - Horiz. % 67.13% 76.54% 63.76% 74.43% 48.07% 63.81% 100.00%
PBT 245 -274 -981 -686 -23,369 -2,164 -4,069 - QoQ % 189.42% 72.07% -43.00% 97.06% -979.90% 46.82% - Horiz. % -6.02% 6.73% 24.11% 16.86% 574.32% 53.18% 100.00%
Tax -130 -96 27 59 44 -33 -29 171.62% QoQ % -35.42% -455.56% -54.24% 34.09% 233.33% -13.79% - Horiz. % 448.28% 331.03% -93.10% -203.45% -151.72% 113.79% 100.00%
NP 115 -370 -954 -627 -23,325 -2,197 -4,098 - QoQ % 131.08% 61.22% -52.15% 97.31% -961.67% 46.39% - Horiz. % -2.81% 9.03% 23.28% 15.30% 569.18% 53.61% 100.00%
NP to SH 115 -370 -954 -627 -23,325 -2,197 -4,098 - QoQ % 131.08% 61.22% -52.15% 97.31% -961.67% 46.39% - Horiz. % -2.81% 9.03% 23.28% 15.30% 569.18% 53.61% 100.00%
Tax Rate 53.06 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 10,624 12,615 11,154 12,535 31,016 12,405 20,096 -34.59% QoQ % -15.78% 13.10% -11.02% -59.59% 150.03% -38.27% - Horiz. % 52.87% 62.77% 55.50% 62.38% 154.34% 61.73% 100.00%
Net Worth 115,710 113,945 113,945 113,082 113,945 134,663 124,304 -4.66% QoQ % 1.55% 0.00% 0.76% -0.76% -15.38% 8.33% - Horiz. % 93.09% 91.67% 91.67% 90.97% 91.67% 108.33% 100.00%
Dividend 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 115,710 113,945 113,945 113,082 113,945 134,663 124,304 -4.66% QoQ % 1.55% 0.00% 0.76% -0.76% -15.38% 8.33% - Horiz. % 93.09% 91.67% 91.67% 90.97% 91.67% 108.33% 100.00%
NOSH 1,051,910 1,035,870 1,035,870 1,028,023 1,035,870 1,035,870 1,035,870 1.03% QoQ % 1.55% 0.00% 0.76% -0.76% 0.00% 0.00% - Horiz. % 101.55% 100.00% 100.00% 99.24% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.07 % -3.02 % -9.35 % -5.27 % -303.28 % -21.52 % -25.62 % - QoQ % 135.43% 67.70% -77.42% 98.26% -1,309.29% 16.00% - Horiz. % -4.18% 11.79% 36.49% 20.57% 1,183.76% 84.00% 100.00%
ROE 0.10 % -0.32 % -0.84 % -0.55 % -20.47 % -1.63 % -3.30 % - QoQ % 131.25% 61.90% -52.73% 97.31% -1,155.83% 50.61% - Horiz. % -3.03% 9.70% 25.45% 16.67% 620.30% 49.39% 100.00%
Per Share 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.02 1.18 0.98 1.16 0.74 0.99 1.54 -24.00% QoQ % -13.56% 20.41% -15.52% 56.76% -25.25% -35.71% - Horiz. % 66.23% 76.62% 63.64% 75.32% 48.05% 64.29% 100.00%
EPS 0.01 -0.04 -0.09 -0.06 -2.25 -0.21 -0.40 - QoQ % 125.00% 55.56% -50.00% 97.33% -971.43% 47.50% - Horiz. % -2.50% 10.00% 22.50% 15.00% 562.50% 52.50% 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 0.1100 0.1100 0.1100 0.1100 0.1100 0.1300 0.1200 -5.63% QoQ % 0.00% 0.00% 0.00% 0.00% -15.38% 8.33% - Horiz. % 91.67% 91.67% 91.67% 91.67% 91.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.77 0.88 0.73 0.85 0.55 0.73 1.14 -23.00% QoQ % -12.50% 20.55% -14.12% 54.55% -24.66% -35.96% - Horiz. % 67.54% 77.19% 64.04% 74.56% 48.25% 64.04% 100.00%
EPS 0.01 -0.03 -0.07 -0.04 -1.67 -0.16 -0.29 - QoQ % 133.33% 57.14% -75.00% 97.60% -943.75% 44.83% - Horiz. % -3.45% 10.34% 24.14% 13.79% 575.86% 55.17% 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 0.0827 0.0814 0.0814 0.0808 0.0814 0.0962 0.0888 -4.63% QoQ % 1.60% 0.00% 0.74% -0.74% -15.38% 8.33% - Horiz. % 93.13% 91.67% 91.67% 90.99% 91.67% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1200 0.1050 0.0950 0.0400 0.0350 0.0650 0.0550 -
P/RPS 11.75 8.88 9.65 3.45 4.71 6.60 3.56 121.52% QoQ % 32.32% -7.98% 179.71% -26.75% -28.64% 85.39% - Horiz. % 330.06% 249.44% 271.07% 96.91% 132.30% 185.39% 100.00%
P/EPS 1,097.65 -293.96 -103.15 -65.58 -1.55 -30.65 -13.90 - QoQ % 473.40% -184.98% -57.29% -4,130.97% 94.94% -120.50% - Horiz. % -7,896.76% 2,114.82% 742.09% 471.80% 11.15% 220.50% 100.00%
EY 0.09 -0.34 -0.97 -1.52 -64.34 -3.26 -7.19 - QoQ % 126.47% 64.95% 36.18% 97.64% -1,873.62% 54.66% - Horiz. % -1.25% 4.73% 13.49% 21.14% 894.85% 45.34% 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 1.09 0.95 0.86 0.36 0.32 0.50 0.46 77.64% QoQ % 14.74% 10.47% 138.89% 12.50% -36.00% 8.70% - Horiz. % 236.96% 206.52% 186.96% 78.26% 69.57% 108.70% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - - 19/11/20 28/08/20 30/06/20 24/02/20 - -
Price 0.0850 0.1100 0.1050 0.1300 0.0400 0.0550 0.0600 -
P/RPS 8.33 9.31 10.66 11.22 5.39 5.58 3.88 66.34% QoQ % -10.53% -12.66% -4.99% 108.16% -3.41% 43.81% - Horiz. % 214.69% 239.95% 274.74% 289.18% 138.92% 143.81% 100.00%
P/EPS 777.50 -307.96 -114.01 -213.15 -1.78 -25.93 -15.17 - QoQ % 352.47% -170.12% 46.51% -11,874.72% 93.14% -70.93% - Horiz. % -5,125.25% 2,030.06% 751.55% 1,405.08% 11.73% 170.93% 100.00%
EY 0.13 -0.32 -0.88 -0.47 -56.29 -3.86 -6.59 - QoQ % 140.62% 63.64% -87.23% 99.17% -1,358.29% 41.43% - Horiz. % -1.97% 4.86% 13.35% 7.13% 854.17% 58.57% 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 0.77 1.00 0.95 1.18 0.36 0.42 0.50 33.32% QoQ % -23.00% 5.26% -19.49% 227.78% -14.29% -16.00% - Horiz. % 154.00% 200.00% 190.00% 236.00% 72.00% 84.00% 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
Q1 2021 Bursa format_(Final).pdf 
