[JADI] YoY Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 6,537 7,249 10,183 11,908 13,366 9,680 13,600 -11.49% YoY % -9.82% -28.81% -14.49% -10.91% 38.08% -28.82% - Horiz. % 48.07% 53.30% 74.88% 87.56% 98.28% 71.18% 100.00%
PBT -2,416 -2,008 -542 -686 -1,599 -4,986 -541 28.31% YoY % -20.32% -270.48% 20.99% 57.10% 67.93% -821.63% - Horiz. % 446.58% 371.16% 100.18% 126.80% 295.56% 921.63% 100.00%
Tax 103 102 125 59 112 -7 -141 - YoY % 0.98% -18.40% 111.86% -47.32% 1,700.00% 95.04% - Horiz. % -73.05% -72.34% -88.65% -41.84% -79.43% 4.96% 100.00%
NP -2,313 -1,906 -417 -627 -1,487 -4,993 -682 22.56% YoY % -21.35% -357.07% 33.49% 57.83% 70.22% -632.11% - Horiz. % 339.15% 279.47% 61.14% 91.94% 218.04% 732.11% 100.00%
NP to SH -2,313 -1,906 -417 -627 -1,487 -4,993 -682 22.56% YoY % -21.35% -357.07% 33.49% 57.83% 70.22% -632.11% - Horiz. % 339.15% 279.47% 61.14% 91.94% 218.04% 732.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 8,850 9,155 10,600 12,535 14,853 14,673 14,282 -7.66% YoY % -3.33% -13.63% -15.44% -15.61% 1.23% 2.74% - Horiz. % 61.97% 64.10% 74.22% 87.77% 104.00% 102.74% 100.00%
Net Worth 96,873 107,637 115,710 113,082 122,420 122,420 131,838 -5.00% YoY % -10.00% -6.98% 2.32% -7.63% 0.00% -7.14% - Horiz. % 73.48% 81.64% 87.77% 85.77% 92.86% 92.86% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 96,873 107,637 115,710 113,082 122,420 122,420 131,838 -5.00% YoY % -10.00% -6.98% 2.32% -7.63% 0.00% -7.14% - Horiz. % 73.48% 81.64% 87.77% 85.77% 92.86% 92.86% 100.00%
NOSH 1,076,370 1,076,370 1,051,910 1,028,023 941,700 941,700 941,700 2.25% YoY % 0.00% 2.33% 2.32% 9.17% 0.00% 0.00% - Horiz. % 114.30% 114.30% 111.70% 109.17% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -35.38 % -26.29 % -4.10 % -5.27 % -11.13 % -51.58 % -5.01 % 38.49% YoY % -34.58% -541.22% 22.20% 52.65% 78.42% -929.54% - Horiz. % 706.19% 524.75% 81.84% 105.19% 222.16% 1,029.54% 100.00%
ROE -2.39 % -1.77 % -0.36 % -0.55 % -1.21 % -4.08 % -0.52 % 28.93% YoY % -35.03% -391.67% 34.55% 54.55% 70.34% -684.62% - Horiz. % 459.62% 340.38% 69.23% 105.77% 232.69% 784.62% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.61 0.67 0.97 1.16 1.42 1.03 1.44 -13.33% YoY % -8.96% -30.93% -16.38% -18.31% 37.86% -28.47% - Horiz. % 42.36% 46.53% 67.36% 80.56% 98.61% 71.53% 100.00%
EPS -0.21 -0.18 -0.04 -0.06 -0.16 -0.53 -0.07 20.08% YoY % -16.67% -350.00% 33.33% 62.50% 69.81% -657.14% - Horiz. % 300.00% 257.14% 57.14% 85.71% 228.57% 757.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0900 0.1000 0.1100 0.1100 0.1300 0.1300 0.1400 -7.10% YoY % -10.00% -9.09% 0.00% -15.38% 0.00% -7.14% - Horiz. % 64.29% 71.43% 78.57% 78.57% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.47 0.52 0.73 0.85 0.96 0.69 0.97 -11.37% YoY % -9.62% -28.77% -14.12% -11.46% 39.13% -28.87% - Horiz. % 48.45% 53.61% 75.26% 87.63% 98.97% 71.13% 100.00%
EPS -0.17 -0.14 -0.03 -0.04 -0.11 -0.36 -0.05 22.61% YoY % -21.43% -366.67% 25.00% 63.64% 69.44% -620.00% - Horiz. % 340.00% 280.00% 60.00% 80.00% 220.00% 720.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0692 0.0769 0.0827 0.0808 0.0875 0.0875 0.0942 -5.01% YoY % -10.01% -7.01% 2.35% -7.66% 0.00% -7.11% - Horiz. % 73.46% 81.63% 87.79% 85.77% 92.89% 92.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.0450 0.0800 0.0850 0.0400 0.0500 0.0450 0.0650 -
P/RPS 7.41 11.88 8.78 3.45 3.52 4.38 4.50 8.66% YoY % -37.63% 35.31% 154.49% -1.99% -19.63% -2.67% - Horiz. % 164.67% 264.00% 195.11% 76.67% 78.22% 97.33% 100.00%
P/EPS -20.94 -45.18 -214.42 -65.58 -31.66 -8.49 -89.75 -21.53% YoY % 53.65% 78.93% -226.96% -107.14% -272.91% 90.54% - Horiz. % 23.33% 50.34% 238.91% 73.07% 35.28% 9.46% 100.00%
EY -4.78 -2.21 -0.47 -1.52 -3.16 -11.78 -1.11 27.54% YoY % -116.29% -370.21% 69.08% 51.90% 73.17% -961.26% - Horiz. % 430.63% 199.10% 42.34% 136.94% 284.68% 1,061.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.80 0.77 0.36 0.38 0.35 0.46 1.40% YoY % -37.50% 3.90% 113.89% -5.26% 8.57% -23.91% - Horiz. % 108.70% 173.91% 167.39% 78.26% 82.61% 76.09% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 - 28/09/21 28/08/20 26/08/19 29/08/18 25/08/17 -
Price 0.0650 0.0800 0.1350 0.1300 0.0550 0.0450 0.0500 -
P/RPS 10.70 11.88 13.95 11.22 3.88 4.38 3.46 20.69% YoY % -9.93% -14.84% 24.33% 189.18% -11.42% 26.59% - Horiz. % 309.25% 343.35% 403.18% 324.28% 112.14% 126.59% 100.00%
P/EPS -30.25 -45.18 -340.55 -213.15 -34.83 -8.49 -69.04 -12.84% YoY % 33.05% 86.73% -59.77% -511.97% -310.25% 87.70% - Horiz. % 43.82% 65.44% 493.26% 308.73% 50.45% 12.30% 100.00%
EY -3.31 -2.21 -0.29 -0.47 -2.87 -11.78 -1.45 14.74% YoY % -49.77% -662.07% 38.30% 83.62% 75.64% -712.41% - Horiz. % 228.28% 152.41% 20.00% 32.41% 197.93% 812.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.72 0.80 1.23 1.18 0.42 0.35 0.36 12.24% YoY % -10.00% -34.96% 4.24% 180.95% 20.00% -2.78% - Horiz. % 200.00% 222.22% 341.67% 327.78% 116.67% 97.22% 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