[JADI] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,782 12,115 7,249 9,382 13,215 10,280 10,183 -16.37% QoQ % -35.77% 67.13% -22.74% -29.00% 28.55% 0.95% - Horiz. % 76.42% 118.97% 71.19% 92.13% 129.78% 100.95% 100.00%
PBT -2,499 -1,272 -2,008 -5,717 162 -1,850 -542 176.25% QoQ % -96.46% 36.65% 64.88% -3,629.01% 108.76% -241.33% - Horiz. % 461.07% 234.69% 370.48% 1,054.80% -29.89% 341.33% 100.00%
Tax 42 -45 102 -58 -11 -32 125 -51.57% QoQ % 193.33% -144.12% 275.86% -427.27% 65.62% -125.60% - Horiz. % 33.60% -36.00% 81.60% -46.40% -8.80% -25.60% 100.00%
NP -2,457 -1,317 -1,906 -5,775 151 -1,882 -417 225.17% QoQ % -86.56% 30.90% 67.00% -3,924.50% 108.02% -351.32% - Horiz. % 589.21% 315.83% 457.07% 1,384.89% -36.21% 451.32% 100.00%
NP to SH -2,457 -1,317 -1,906 -5,775 151 -1,882 -417 225.17% QoQ % -86.56% 30.90% 67.00% -3,924.50% 108.02% -351.32% - Horiz. % 589.21% 315.83% 457.07% 1,384.89% -36.21% 451.32% 100.00%
Tax Rate - % - % - % - % 6.79 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 10,239 13,432 9,155 15,157 13,064 12,162 10,600 -2.28% QoQ % -23.77% 46.72% -39.60% 16.02% 7.42% 14.74% - Horiz. % 96.59% 126.72% 86.37% 142.99% 123.25% 114.74% 100.00%
Net Worth 96,873 107,637 107,637 107,637 107,637 105,191 115,710 -11.14% QoQ % -10.00% 0.00% 0.00% 0.00% 2.33% -9.09% - Horiz. % 83.72% 93.02% 93.02% 93.02% 93.02% 90.91% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 96,873 107,637 107,637 107,637 107,637 105,191 115,710 -11.14% QoQ % -10.00% 0.00% 0.00% 0.00% 2.33% -9.09% - Horiz. % 83.72% 93.02% 93.02% 93.02% 93.02% 90.91% 100.00%
NOSH 1,076,370 1,076,370 1,076,370 1,076,370 1,076,370 1,051,910 1,051,910 1.54% QoQ % 0.00% 0.00% 0.00% 0.00% 2.33% 0.00% - Horiz. % 102.33% 102.33% 102.33% 102.33% 102.33% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -31.57 % -10.87 % -26.29 % -61.55 % 1.14 % -18.31 % -4.10 % 288.49% QoQ % -190.43% 58.65% 57.29% -5,499.12% 106.23% -346.59% - Horiz. % 770.00% 265.12% 641.22% 1,501.22% -27.80% 446.59% 100.00%
ROE -2.54 % -1.22 % -1.77 % -5.37 % 0.14 % -1.79 % -0.36 % 266.56% QoQ % -108.20% 31.07% 67.04% -3,935.71% 107.82% -397.22% - Horiz. % 705.56% 338.89% 491.67% 1,491.67% -38.89% 497.22% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.72 1.13 0.67 0.87 1.23 0.98 0.97 -17.98% QoQ % -36.28% 68.66% -22.99% -29.27% 25.51% 1.03% - Horiz. % 74.23% 116.49% 69.07% 89.69% 126.80% 101.03% 100.00%
EPS -0.23 -0.12 -0.18 -0.54 0.01 -0.18 -0.04 219.93% QoQ % -91.67% 33.33% 66.67% -5,500.00% 105.56% -350.00% - Horiz. % 575.00% 300.00% 450.00% 1,350.00% -25.00% 450.00% 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 0.0900 0.1000 0.1000 0.1000 0.1000 0.1000 0.1100 -12.49% QoQ % -10.00% 0.00% 0.00% 0.00% 0.00% -9.09% - Horiz. % 81.82% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.56 0.87 0.52 0.67 0.94 0.73 0.73 -16.16% QoQ % -35.63% 67.31% -22.39% -28.72% 28.77% 0.00% - Horiz. % 76.71% 119.18% 71.23% 91.78% 128.77% 100.00% 100.00%
EPS -0.18 -0.09 -0.14 -0.41 0.01 -0.13 -0.03 229.12% QoQ % -100.00% 35.71% 65.85% -4,200.00% 107.69% -333.33% - Horiz. % 600.00% 300.00% 466.67% 1,366.67% -33.33% 433.33% 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 0.0692 0.0769 0.0769 0.0769 0.0769 0.0752 0.0827 -11.17% QoQ % -10.01% 0.00% 0.00% 0.00% 2.26% -9.07% - Horiz. % 83.68% 92.99% 92.99% 92.99% 92.99% 90.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0850 0.0750 0.0800 0.0950 0.1050 0.1300 0.0850 -
P/RPS 11.76 6.66 11.88 10.90 8.55 13.30 8.78 21.44% QoQ % 76.58% -43.94% 8.99% 27.49% -35.71% 51.48% - Horiz. % 133.94% 75.85% 135.31% 124.15% 97.38% 151.48% 100.00%
P/EPS -37.24 -61.30 -45.18 -17.71 748.47 -72.66 -214.42 -68.77% QoQ % 39.25% -35.68% -155.11% -102.37% 1,130.10% 66.11% - Horiz. % 17.37% 28.59% 21.07% 8.26% -349.07% 33.89% 100.00%
EY -2.69 -1.63 -2.21 -5.65 0.13 -1.38 -0.47 218.95% QoQ % -65.03% 26.24% 60.88% -4,446.15% 109.42% -193.62% - Horiz. % 572.34% 346.81% 470.21% 1,202.13% -27.66% 293.62% 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 0.94 0.75 0.80 0.95 1.05 1.30 0.77 14.18% QoQ % 25.33% -6.25% -15.79% -9.52% -19.23% 68.83% - Horiz. % 122.08% 97.40% 103.90% 123.38% 136.36% 168.83% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 - 31/05/22 - 26/11/21 28/09/21 -
Price 0.0700 0.0800 0.0800 0.0900 0.1050 0.0900 0.1350 -
P/RPS 9.68 7.11 11.88 10.33 8.55 9.21 13.95 -21.57% QoQ % 36.15% -40.15% 15.00% 20.82% -7.17% -33.98% - Horiz. % 69.39% 50.97% 85.16% 74.05% 61.29% 66.02% 100.00%
P/EPS -30.67 -65.38 -45.18 -16.77 748.47 -50.30 -340.55 -79.82% QoQ % 53.09% -44.71% -169.41% -102.24% 1,588.01% 85.23% - Horiz. % 9.01% 19.20% 13.27% 4.92% -219.78% 14.77% 100.00%
EY -3.26 -1.53 -2.21 -5.96 0.13 -1.99 -0.29 399.61% QoQ % -113.07% 30.77% 62.92% -4,684.62% 106.53% -586.21% - Horiz. % 1,124.14% 527.59% 762.07% 2,055.17% -44.83% 686.21% 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 0.78 0.80 0.80 0.90 1.05 0.90 1.23 -26.13% QoQ % -2.50% 0.00% -11.11% -14.29% 16.67% -26.83% - Horiz. % 63.41% 65.04% 65.04% 73.17% 85.37% 73.17% 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
JADI-Q4-2022 QFR (Final-For Bursa).pdf 
