[JADI] QoQ Quarter Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,802 10,535 9,680 12,624 12,820 17,089 13,600 10.49% QoQ % 50.00% 8.83% -23.32% -1.53% -24.98% 25.65% - Horiz. % 116.19% 77.46% 71.18% 92.82% 94.26% 125.65% 100.00%
PBT 9,822 -1,213 -4,986 -10,785 3,255 -2,075 -541 - QoQ % 909.73% 75.67% 53.77% -431.34% 256.87% -283.55% - Horiz. % -1,815.53% 224.21% 921.63% 1,993.53% -601.66% 383.55% 100.00%
Tax -219 -14 -7 578 0 -43 -141 34.01% QoQ % -1,464.29% -100.00% -101.21% 0.00% 0.00% 69.50% - Horiz. % 155.32% 9.93% 4.96% -409.93% -0.00% 30.50% 100.00%
NP 9,603 -1,227 -4,993 -10,207 3,255 -2,118 -682 - QoQ % 882.64% 75.43% 51.08% -413.58% 253.68% -210.56% - Horiz. % -1,408.06% 179.91% 732.11% 1,496.63% -477.27% 310.56% 100.00%
NP to SH 9,603 -1,227 -4,993 -10,207 3,255 -2,118 -682 - QoQ % 882.64% 75.43% 51.08% -413.58% 253.68% -210.56% - Horiz. % -1,408.06% 179.91% 732.11% 1,496.63% -477.27% 310.56% 100.00%
Tax Rate 2.23 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 6,199 11,762 14,673 22,831 9,565 19,207 14,282 -42.59% QoQ % -47.30% -19.84% -35.73% 138.69% -50.20% 34.48% - Horiz. % 43.40% 82.36% 102.74% 159.86% 66.97% 134.48% 100.00%
Net Worth 122,420 122,420 122,420 122,420 131,838 131,838 131,838 -4.81% QoQ % 0.00% 0.00% 0.00% -7.14% 0.00% 0.00% - Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 100.00% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 122,420 122,420 122,420 122,420 131,838 131,838 131,838 -4.81% QoQ % 0.00% 0.00% 0.00% -7.14% 0.00% 0.00% - Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 100.00% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 60.77 % -11.65 % -51.58 % -80.85 % 25.39 % -12.39 % -5.01 % - QoQ % 621.63% 77.41% 36.20% -418.43% 304.92% -147.31% - Horiz. % -1,212.97% 232.53% 1,029.54% 1,613.77% -506.79% 247.31% 100.00%
ROE 7.84 % -1.00 % -4.08 % -8.34 % 2.47 % -1.61 % -0.52 % - QoQ % 884.00% 75.49% 51.08% -437.65% 253.42% -209.62% - Horiz. % -1,507.69% 192.31% 784.62% 1,603.85% -475.00% 309.62% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.68 1.12 1.03 1.34 1.36 1.81 1.44 10.79% QoQ % 50.00% 8.74% -23.13% -1.47% -24.86% 25.69% - Horiz. % 116.67% 77.78% 71.53% 93.06% 94.44% 125.69% 100.00%
EPS 1.02 -0.13 -0.53 -1.08 0.35 -0.22 -0.07 - QoQ % 884.62% 75.47% 50.93% -408.57% 259.09% -214.29% - Horiz. % -1,457.14% 185.71% 757.14% 1,542.86% -500.00% 314.29% 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 0.1400 0.1400 0.1400 -4.81% QoQ % 0.00% 0.00% 0.00% -7.14% 0.00% 0.00% - Horiz. % 92.86% 92.86% 92.86% 92.86% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.13 0.75 0.69 0.90 0.92 1.22 0.97 10.68% QoQ % 50.67% 8.70% -23.33% -2.17% -24.59% 25.77% - Horiz. % 116.49% 77.32% 71.13% 92.78% 94.85% 125.77% 100.00%
EPS 0.69 -0.09 -0.36 -0.73 0.23 -0.15 -0.05 - QoQ % 866.67% 75.00% 50.68% -417.39% 253.33% -200.00% - Horiz. % -1,380.00% 180.00% 720.00% 1,460.00% -460.00% 300.00% 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 0.0875 0.0875 0.0875 0.0875 0.0942 0.0942 0.0942 -4.79% QoQ % 0.00% 0.00% 0.00% -7.11% 0.00% 0.00% - Horiz. % 92.89% 92.89% 92.89% 92.89% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0350 0.0400 0.0450 0.0550 0.0550 0.0600 0.0650 -
P/RPS 2.09 3.58 4.38 4.10 4.04 3.31 4.50 -39.94% QoQ % -41.62% -18.26% 6.83% 1.49% 22.05% -26.44% - Horiz. % 46.44% 79.56% 97.33% 91.11% 89.78% 73.56% 100.00%
P/EPS 3.43 -30.70 -8.49 -5.07 15.91 -26.68 -89.75 - QoQ % 111.17% -261.60% -67.46% -131.87% 159.63% 70.27% - Horiz. % -3.82% 34.21% 9.46% 5.65% -17.73% 29.73% 100.00%
EY 29.14 -3.26 -11.78 -19.71 6.28 -3.75 -1.11 - QoQ % 993.86% 72.33% 40.23% -413.85% 267.47% -237.84% - Horiz. % -2,625.23% 293.69% 1,061.26% 1,775.68% -565.77% 337.84% 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 0.27 0.31 0.35 0.42 0.39 0.43 0.46 -29.83% QoQ % -12.90% -11.43% -16.67% 7.69% -9.30% -6.52% - Horiz. % 58.70% 67.39% 76.09% 91.30% 84.78% 93.48% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 27/11/18 29/08/18 31/05/18 23/02/18 24/11/17 25/08/17 -
Price 0.0350 0.0350 0.0450 0.0450 0.0600 0.0550 0.0500 -
P/RPS 2.09 3.13 4.38 3.36 4.41 3.03 3.46 -28.48% QoQ % -33.23% -28.54% 30.36% -23.81% 45.54% -12.43% - Horiz. % 60.40% 90.46% 126.59% 97.11% 127.46% 87.57% 100.00%
P/EPS 3.43 -26.86 -8.49 -4.15 17.36 -24.45 -69.04 - QoQ % 112.77% -216.37% -104.58% -123.91% 171.00% 64.59% - Horiz. % -4.97% 38.90% 12.30% 6.01% -25.14% 35.41% 100.00%
EY 29.14 -3.72 -11.78 -24.09 5.76 -4.09 -1.45 - QoQ % 883.33% 68.42% 51.10% -518.23% 240.83% -182.07% - Horiz. % -2,009.66% 256.55% 812.41% 1,661.38% -397.24% 282.07% 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 0.27 0.27 0.35 0.35 0.43 0.39 0.36 -17.41% QoQ % 0.00% -22.86% 0.00% -18.60% 10.26% 8.33% - Horiz. % 75.00% 75.00% 97.22% 97.22% 119.44% 108.33% 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