[JADI] QoQ Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,366 11,775 15,802 10,535 9,680 12,624 12,820 2.83% QoQ % 13.51% -25.48% 50.00% 8.83% -23.32% -1.53% - Horiz. % 104.26% 91.85% 123.26% 82.18% 75.51% 98.47% 100.00%
PBT -1,599 -2,861 9,822 -1,213 -4,986 -10,785 3,255 - QoQ % 44.11% -129.13% 909.73% 75.67% 53.77% -431.34% - Horiz. % -49.12% -87.90% 301.75% -37.27% -153.18% -331.34% 100.00%
Tax 112 -63 -219 -14 -7 578 0 - QoQ % 277.78% 71.23% -1,464.29% -100.00% -101.21% 0.00% - Horiz. % 19.38% -10.90% -37.89% -2.42% -1.21% 100.00% -
NP -1,487 -2,924 9,603 -1,227 -4,993 -10,207 3,255 - QoQ % 49.15% -130.45% 882.64% 75.43% 51.08% -413.58% - Horiz. % -45.68% -89.83% 295.02% -37.70% -153.39% -313.58% 100.00%
NP to SH -1,487 -2,924 9,603 -1,227 -4,993 -10,207 3,255 - QoQ % 49.15% -130.45% 882.64% 75.43% 51.08% -413.58% - Horiz. % -45.68% -89.83% 295.02% -37.70% -153.39% -313.58% 100.00%
Tax Rate - % - % 2.23 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 14,853 14,699 6,199 11,762 14,673 22,831 9,565 34.21% QoQ % 1.05% 137.12% -47.30% -19.84% -35.73% 138.69% - Horiz. % 155.28% 153.67% 64.81% 122.97% 153.40% 238.69% 100.00%
Net Worth 122,420 122,420 122,420 122,420 122,420 122,420 131,838 -4.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.14% - Horiz. % 92.86% 92.86% 92.86% 92.86% 92.86% 92.86% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 122,420 122,420 122,420 122,420 122,420 122,420 131,838 -4.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.14% - Horiz. % 92.86% 92.86% 92.86% 92.86% 92.86% 92.86% 100.00%
NOSH 941,700 941,700 941,700 941,700 941,700 941,700 941,700 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.13 % -24.83 % 60.77 % -11.65 % -51.58 % -80.85 % 25.39 % - QoQ % 55.18% -140.86% 621.63% 77.41% 36.20% -418.43% - Horiz. % -43.84% -97.79% 239.35% -45.88% -203.15% -318.43% 100.00%
ROE -1.21 % -2.39 % 7.84 % -1.00 % -4.08 % -8.34 % 2.47 % - QoQ % 49.37% -130.48% 884.00% 75.49% 51.08% -437.65% - Horiz. % -48.99% -96.76% 317.41% -40.49% -165.18% -337.65% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.42 1.25 1.68 1.12 1.03 1.34 1.36 2.93% QoQ % 13.60% -25.60% 50.00% 8.74% -23.13% -1.47% - Horiz. % 104.41% 91.91% 123.53% 82.35% 75.74% 98.53% 100.00%
EPS -0.16 -0.31 1.02 -0.13 -0.53 -1.08 0.35 - QoQ % 48.39% -130.39% 884.62% 75.47% 50.93% -408.57% - Horiz. % -45.71% -88.57% 291.43% -37.14% -151.43% -308.57% 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 0.1300 0.1300 0.1300 0.1300 0.1300 0.1300 0.1400 -4.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.14% - Horiz. % 92.86% 92.86% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.96 0.84 1.13 0.75 0.69 0.90 0.92 2.89% QoQ % 14.29% -25.66% 50.67% 8.70% -23.33% -2.17% - Horiz. % 104.35% 91.30% 122.83% 81.52% 75.00% 97.83% 100.00%
EPS -0.11 -0.21 0.69 -0.09 -0.36 -0.73 0.23 - QoQ % 47.62% -130.43% 866.67% 75.00% 50.68% -417.39% - Horiz. % -47.83% -91.30% 300.00% -39.13% -156.52% -317.39% 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 0.0875 0.0875 0.0875 0.0875 0.0875 0.0875 0.0942 -4.81% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.11% - Horiz. % 92.89% 92.89% 92.89% 92.89% 92.89% 92.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0500 0.0350 0.0350 0.0400 0.0450 0.0550 0.0550 -
P/RPS 3.52 2.80 2.09 3.58 4.38 4.10 4.04 -8.80% QoQ % 25.71% 33.97% -41.62% -18.26% 6.83% 1.49% - Horiz. % 87.13% 69.31% 51.73% 88.61% 108.42% 101.49% 100.00%
P/EPS -31.66 -11.27 3.43 -30.70 -8.49 -5.07 15.91 - QoQ % -180.92% -428.57% 111.17% -261.60% -67.46% -131.87% - Horiz. % -198.99% -70.84% 21.56% -192.96% -53.36% -31.87% 100.00%
EY -3.16 -8.87 29.14 -3.26 -11.78 -19.71 6.28 - QoQ % 64.37% -130.44% 993.86% 72.33% 40.23% -413.85% - Horiz. % -50.32% -141.24% 464.01% -51.91% -187.58% -313.85% 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 0.38 0.27 0.27 0.31 0.35 0.42 0.39 -1.72% QoQ % 40.74% 0.00% -12.90% -11.43% -16.67% 7.69% - Horiz. % 97.44% 69.23% 69.23% 79.49% 89.74% 107.69% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 22/02/19 27/11/18 29/08/18 31/05/18 23/02/18 -
Price 0.0550 0.0350 0.0350 0.0350 0.0450 0.0450 0.0600 -
P/RPS 3.88 2.80 2.09 3.13 4.38 3.36 4.41 -8.20% QoQ % 38.57% 33.97% -33.23% -28.54% 30.36% -23.81% - Horiz. % 87.98% 63.49% 47.39% 70.98% 99.32% 76.19% 100.00%
P/EPS -34.83 -11.27 3.43 -26.86 -8.49 -4.15 17.36 - QoQ % -209.05% -428.57% 112.77% -216.37% -104.58% -123.91% - Horiz. % -200.63% -64.92% 19.76% -154.72% -48.91% -23.91% 100.00%
EY -2.87 -8.87 29.14 -3.72 -11.78 -24.09 5.76 - QoQ % 67.64% -130.44% 883.33% 68.42% 51.10% -518.23% - Horiz. % -49.83% -153.99% 505.90% -64.58% -204.51% -418.23% 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 0.42 0.27 0.27 0.27 0.35 0.35 0.43 -1.56% QoQ % 55.56% 0.00% 0.00% -22.86% 0.00% -18.60% - Horiz. % 97.67% 62.79% 62.79% 62.79% 81.40% 81.40% 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
Q2 2019 Bursa format_(Final).pdf 
