[JADI] QoQ Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,126 18,435 21,057 17,834 18,721 17,647 19,792 -20.09% QoQ % -23.37% -12.45% 18.07% -4.74% 6.09% -10.84% - Horiz. % 71.37% 93.14% 106.39% 90.11% 94.59% 89.16% 100.00%
PBT -3,103 270 -135 -898 -274 -333 867 - QoQ % -1,249.26% 300.00% 84.97% -227.74% 17.72% -138.41% - Horiz. % -357.90% 31.14% -15.57% -103.58% -31.60% -38.41% 100.00%
Tax 168 -456 180 1,068 1,605 85 -206 - QoQ % 136.84% -353.33% -83.15% -33.46% 1,788.24% 141.26% - Horiz. % -81.55% 221.36% -87.38% -518.45% -779.13% -41.26% 100.00%
NP -2,935 -186 45 170 1,331 -248 661 - QoQ % -1,477.96% -513.33% -73.53% -87.23% 636.69% -137.52% - Horiz. % -444.02% -28.14% 6.81% 25.72% 201.36% -37.52% 100.00%
NP to SH -2,935 -186 45 170 1,331 -248 661 - QoQ % -1,477.96% -513.33% -73.53% -87.23% 636.69% -137.52% - Horiz. % -444.02% -28.14% 6.81% 25.72% 201.36% -37.52% 100.00%
Tax Rate - % 168.89 % - % - % - % - % 23.76 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 710.82% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,061 18,621 21,012 17,664 17,390 17,895 19,131 -7.33% QoQ % -8.38% -11.38% 18.95% 1.58% -2.82% -6.46% - Horiz. % 89.18% 97.33% 109.83% 92.33% 90.90% 93.54% 100.00%
Net Worth 148,297 111,600 81,000 153,000 125,427 105,400 124,855 12.12% QoQ % 32.88% 37.78% -47.06% 21.98% 19.00% -15.58% - Horiz. % 118.77% 89.38% 64.87% 122.54% 100.46% 84.42% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 148,297 111,600 81,000 153,000 125,427 105,400 124,855 12.12% QoQ % 32.88% 37.78% -47.06% 21.98% 19.00% -15.58% - Horiz. % 118.77% 89.38% 64.87% 122.54% 100.46% 84.42% 100.00%
NOSH 706,176 620,000 450,000 850,000 696,818 620,000 734,444 -2.58% QoQ % 13.90% 37.78% -47.06% 21.98% 12.39% -15.58% - Horiz. % 96.15% 84.42% 61.27% 115.73% 94.88% 84.42% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -20.78 % -1.01 % 0.21 % 0.95 % 7.11 % -1.41 % 3.34 % - QoQ % -1,957.43% -580.95% -77.89% -86.64% 604.26% -142.22% - Horiz. % -622.16% -30.24% 6.29% 28.44% 212.87% -42.22% 100.00%
ROE -1.98 % -0.17 % 0.06 % 0.11 % 1.06 % -0.24 % 0.53 % - QoQ % -1,064.71% -383.33% -45.45% -89.62% 541.67% -145.28% - Horiz. % -373.58% -32.08% 11.32% 20.75% 200.00% -45.28% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.00 2.97 4.68 2.10 2.69 2.85 2.69 -17.89% QoQ % -32.66% -36.54% 122.86% -21.93% -5.61% 5.95% - Horiz. % 74.35% 110.41% 173.98% 78.07% 100.00% 105.95% 100.00%
EPS -0.42 -0.03 0.01 0.02 0.19 -0.04 0.09 - QoQ % -1,300.00% -400.00% -50.00% -89.47% 575.00% -144.44% - Horiz. % -466.67% -33.33% 11.11% 22.22% 211.11% -44.44% 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 0.2100 0.1800 0.1800 0.1800 0.1800 0.1700 0.1700 15.08% QoQ % 16.67% 0.00% 0.00% 0.00% 5.88% 0.00% - Horiz. % 123.53% 105.88% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.01 1.32 1.50 1.27 1.34 1.26 1.41 -19.89% QoQ % -23.48% -12.00% 18.11% -5.22% 6.35% -10.64% - Horiz. % 71.63% 93.62% 106.38% 90.07% 95.04% 89.36% 100.00%
EPS -0.21 -0.01 0.00 0.01 0.10 -0.02 0.05 - QoQ % -2,000.00% 0.00% 0.00% -90.00% 600.00% -140.00% - Horiz. % -420.00% -20.00% 0.00% 20.00% 200.00% -40.00% 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 0.1060 0.0797 0.0579 0.1093 0.0896 0.0753 0.0892 12.16% QoQ % 33.00% 37.65% -47.03% 21.99% 18.99% -15.58% - Horiz. % 118.83% 89.35% 64.91% 122.53% 100.45% 84.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1150 0.1750 0.1300 0.1400 0.1000 0.1150 0.1150 -
P/RPS 5.75 5.89 2.78 6.67 3.72 4.04 4.27 21.88% QoQ % -2.38% 111.87% -58.32% 79.30% -7.92% -5.39% - Horiz. % 134.66% 137.94% 65.11% 156.21% 87.12% 94.61% 100.00%
P/EPS -27.67 -583.33 1,300.00 700.00 52.35 -287.50 127.78 - QoQ % 95.26% -144.87% 85.71% 1,237.15% 118.21% -325.00% - Horiz. % -21.65% -456.51% 1,017.37% 547.82% 40.97% -225.00% 100.00%
EY -3.61 -0.17 0.08 0.14 1.91 -0.35 0.78 - QoQ % -2,023.53% -312.50% -42.86% -92.67% 645.71% -144.87% - Horiz. % -462.82% -21.79% 10.26% 17.95% 244.87% -44.87% 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 0.55 0.97 0.72 0.78 0.56 0.68 0.68 -13.16% QoQ % -43.30% 34.72% -7.69% 39.29% -17.65% 0.00% - Horiz. % 80.88% 142.65% 105.88% 114.71% 82.35% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 -
Price 0.0950 0.1700 0.1850 0.1300 0.1150 0.1250 0.1250 -
P/RPS 4.75 5.72 3.95 6.20 4.28 4.39 4.64 1.57% QoQ % -16.96% 44.81% -36.29% 44.86% -2.51% -5.39% - Horiz. % 102.37% 123.28% 85.13% 133.62% 92.24% 94.61% 100.00%
P/EPS -22.86 -566.67 1,850.00 650.00 60.21 -312.50 138.89 - QoQ % 95.97% -130.63% 184.62% 979.55% 119.27% -325.00% - Horiz. % -16.46% -408.00% 1,331.99% 468.00% 43.35% -225.00% 100.00%
EY -4.37 -0.18 0.05 0.15 1.66 -0.32 0.72 - QoQ % -2,327.78% -460.00% -66.67% -90.96% 618.75% -144.44% - Horiz. % -606.94% -25.00% 6.94% 20.83% 230.56% -44.44% 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 0.45 0.94 1.03 0.72 0.64 0.74 0.74 -28.16% QoQ % -52.13% -8.74% 43.06% 12.50% -13.51% 0.00% - Horiz. % 60.81% 127.03% 139.19% 97.30% 86.49% 100.00% 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
1Qtr14 Financial_Statements (circulated).pdf 
