[JADI] QoQ Quarter Result on 2019-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,200 11,908 7,691 10,208 15,998 13,366 11,775 -9.11% QoQ % -14.34% 54.83% -24.66% -36.19% 19.69% 13.51% - Horiz. % 86.62% 101.13% 65.32% 86.69% 135.86% 113.51% 100.00%
PBT -981 -686 -23,369 -2,164 -4,069 -1,599 -2,861 -50.92% QoQ % -43.00% 97.06% -979.90% 46.82% -154.47% 44.11% - Horiz. % 34.29% 23.98% 816.81% 75.64% 142.22% 55.89% 100.00%
Tax 27 59 44 -33 -29 112 -63 - QoQ % -54.24% 34.09% 233.33% -13.79% -125.89% 277.78% - Horiz. % -42.86% -93.65% -69.84% 52.38% 46.03% -177.78% 100.00%
NP -954 -627 -23,325 -2,197 -4,098 -1,487 -2,924 -52.51% QoQ % -52.15% 97.31% -961.67% 46.39% -175.59% 49.15% - Horiz. % 32.63% 21.44% 797.71% 75.14% 140.15% 50.85% 100.00%
NP to SH -954 -627 -23,325 -2,197 -4,098 -1,487 -2,924 -52.51% QoQ % -52.15% 97.31% -961.67% 46.39% -175.59% 49.15% - Horiz. % 32.63% 21.44% 797.71% 75.14% 140.15% 50.85% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,154 12,535 31,016 12,405 20,096 14,853 14,699 -16.76% QoQ % -11.02% -59.59% 150.03% -38.27% 35.30% 1.05% - Horiz. % 75.88% 85.28% 211.01% 84.39% 136.72% 101.05% 100.00%
Net Worth 113,945 113,082 113,945 134,663 124,304 122,420 122,420 -4.66% QoQ % 0.76% -0.76% -15.38% 8.33% 1.54% 0.00% - Horiz. % 93.08% 92.37% 93.08% 110.00% 101.54% 100.00% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 113,945 113,082 113,945 134,663 124,304 122,420 122,420 -4.66% QoQ % 0.76% -0.76% -15.38% 8.33% 1.54% 0.00% - Horiz. % 93.08% 92.37% 93.08% 110.00% 101.54% 100.00% 100.00%
NOSH 1,035,870 1,028,023 1,035,870 1,035,870 1,035,870 941,700 941,700 6.54% QoQ % 0.76% -0.76% 0.00% 0.00% 10.00% 0.00% - Horiz. % 110.00% 109.17% 110.00% 110.00% 110.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -9.35 % -5.27 % -303.28 % -21.52 % -25.62 % -11.13 % -24.83 % -47.76% QoQ % -77.42% 98.26% -1,309.29% 16.00% -130.19% 55.18% - Horiz. % 37.66% 21.22% 1,221.43% 86.67% 103.18% 44.82% 100.00%
ROE -0.84 % -0.55 % -20.47 % -1.63 % -3.30 % -1.21 % -2.39 % -50.10% QoQ % -52.73% 97.31% -1,155.83% 50.61% -172.73% 49.37% - Horiz. % 35.15% 23.01% 856.49% 68.20% 138.08% 50.63% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.98 1.16 0.74 0.99 1.54 1.42 1.25 -14.94% QoQ % -15.52% 56.76% -25.25% -35.71% 8.45% 13.60% - Horiz. % 78.40% 92.80% 59.20% 79.20% 123.20% 113.60% 100.00%
EPS -0.09 -0.06 -2.25 -0.21 -0.40 -0.16 -0.31 -56.06% QoQ % -50.00% 97.33% -971.43% 47.50% -150.00% 48.39% - Horiz. % 29.03% 19.35% 725.81% 67.74% 129.03% 51.61% 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 0.1300 0.1200 0.1300 0.1300 -10.51% QoQ % 0.00% 0.00% -15.38% 8.33% -7.69% 0.00% - Horiz. % 84.62% 84.62% 84.62% 100.00% 92.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.73 0.85 0.55 0.73 1.14 0.96 0.84 -8.91% QoQ % -14.12% 54.55% -24.66% -35.96% 18.75% 14.29% - Horiz. % 86.90% 101.19% 65.48% 86.90% 135.71% 114.29% 100.00%
EPS -0.07 -0.04 -1.67 -0.16 -0.29 -0.11 -0.21 -51.83% QoQ % -75.00% 97.60% -943.75% 44.83% -163.64% 47.62% - Horiz. % 33.33% 19.05% 795.24% 76.19% 138.10% 52.38% 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 0.0814 0.0808 0.0814 0.0962 0.0888 0.0875 0.0875 -4.69% QoQ % 0.74% -0.74% -15.38% 8.33% 1.49% 0.00% - Horiz. % 93.03% 92.34% 93.03% 109.94% 101.49% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.0950 0.0400 0.0350 0.0650 0.0550 0.0500 0.0350 -
P/RPS 9.65 3.45 4.71 6.60 3.56 3.52 2.80 127.65% QoQ % 179.71% -26.75% -28.64% 85.39% 1.14% 25.71% - Horiz. % 344.64% 123.21% 168.21% 235.71% 127.14% 125.71% 100.00%
P/EPS -103.15 -65.58 -1.55 -30.65 -13.90 -31.66 -11.27 335.79% QoQ % -57.29% -4,130.97% 94.94% -120.50% 56.10% -180.92% - Horiz. % 915.26% 581.90% 13.75% 271.96% 123.34% 280.92% 100.00%
EY -0.97 -1.52 -64.34 -3.26 -7.19 -3.16 -8.87 -77.04% QoQ % 36.18% 97.64% -1,873.62% 54.66% -127.53% 64.37% - Horiz. % 10.94% 17.14% 725.37% 36.75% 81.06% 35.63% 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 0.86 0.36 0.32 0.50 0.46 0.38 0.27 116.03% QoQ % 138.89% 12.50% -36.00% 8.70% 21.05% 40.74% - Horiz. % 318.52% 133.33% 118.52% 185.19% 170.37% 140.74% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 28/08/20 30/06/20 24/02/20 - 26/08/19 31/05/19 -
Price 0.1050 0.1300 0.0400 0.0550 0.0600 0.0550 0.0350 -
P/RPS 10.66 11.22 5.39 5.58 3.88 3.88 2.80 143.23% QoQ % -4.99% 108.16% -3.41% 43.81% 0.00% 38.57% - Horiz. % 380.71% 400.71% 192.50% 199.29% 138.57% 138.57% 100.00%
P/EPS -114.01 -213.15 -1.78 -25.93 -15.17 -34.83 -11.27 365.78% QoQ % 46.51% -11,874.72% 93.14% -70.93% 56.45% -209.05% - Horiz. % 1,011.62% 1,891.30% 15.79% 230.08% 134.61% 309.05% 100.00%
EY -0.88 -0.47 -56.29 -3.86 -6.59 -2.87 -8.87 -78.48% QoQ % -87.23% 99.17% -1,358.29% 41.43% -129.62% 67.64% - Horiz. % 9.92% 5.30% 634.61% 43.52% 74.30% 32.36% 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 0.95 1.18 0.36 0.42 0.50 0.42 0.27 130.80% QoQ % -19.49% 227.78% -14.29% -16.00% 19.05% 55.56% - Horiz. % 351.85% 437.04% 133.33% 155.56% 185.19% 155.56% 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
Q3 2020 Bursa format_(Final).pdf 
