[JADI] YoY Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,535 17,089 18,944 22,319 21,057 19,792 22,768 -11.59% YoY % -38.35% -9.79% -15.12% 5.99% 6.39% -13.07% - Horiz. % 46.27% 75.06% 83.20% 98.03% 92.49% 86.93% 100.00%
PBT -1,213 -2,075 -1,887 1,475 -135 867 370 - YoY % 41.54% -9.96% -227.93% 1,192.59% -115.57% 134.32% - Horiz. % -327.84% -560.81% -510.00% 398.65% -36.49% 234.32% 100.00%
Tax -14 -43 20 27 180 -206 39 - YoY % 67.44% -315.00% -25.93% -85.00% 187.38% -628.21% - Horiz. % -35.90% -110.26% 51.28% 69.23% 461.54% -528.21% 100.00%
NP -1,227 -2,118 -1,867 1,502 45 661 409 - YoY % 42.07% -13.44% -224.30% 3,237.78% -93.19% 61.61% - Horiz. % -300.00% -517.85% -456.48% 367.24% 11.00% 161.61% 100.00%
NP to SH -1,227 -2,118 -1,867 1,502 45 661 409 - YoY % 42.07% -13.44% -224.30% 3,237.78% -93.19% 61.61% - Horiz. % -300.00% -517.85% -456.48% 367.24% 11.00% 161.61% 100.00%
Tax Rate - % - % - % -1.83 % - % 23.76 % -10.54 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 325.43% - Horiz. % 0.00% 0.00% 0.00% 17.36% 0.00% -225.43% 100.00%
Total Cost 11,762 19,207 20,811 20,817 21,012 19,131 22,359 -9.76% YoY % -38.76% -7.71% -0.03% -0.93% 9.83% -14.44% - Horiz. % 52.61% 85.90% 93.08% 93.10% 93.98% 85.56% 100.00%
Net Worth 122,420 131,838 150,671 150,199 81,000 124,855 115,883 0.88% YoY % -7.14% -12.50% 0.31% 85.43% -35.13% 7.74% - Horiz. % 105.64% 113.77% 130.02% 129.61% 69.90% 107.74% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 122,420 131,838 150,671 150,199 81,000 124,855 115,883 0.88% YoY % -7.14% -12.50% 0.31% 85.43% -35.13% 7.74% - Horiz. % 105.64% 113.77% 130.02% 129.61% 69.90% 107.74% 100.00%
NOSH 941,700 941,700 941,700 938,750 450,000 734,444 681,666 5.30% YoY % 0.00% 0.00% 0.31% 108.61% -38.73% 7.74% - Horiz. % 138.15% 138.15% 138.15% 137.71% 66.01% 107.74% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -11.65 % -12.39 % -9.86 % 6.73 % 0.21 % 3.34 % 1.80 % - YoY % 5.97% -25.66% -246.51% 3,104.76% -93.71% 85.56% - Horiz. % -647.22% -688.33% -547.78% 373.89% 11.67% 185.56% 100.00%
ROE -1.00 % -1.61 % -1.24 % 1.00 % 0.06 % 0.53 % 0.35 % - YoY % 37.89% -29.84% -224.00% 1,566.67% -88.68% 51.43% - Horiz. % -285.71% -460.00% -354.29% 285.71% 17.14% 151.43% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.12 1.81 2.01 2.38 4.68 2.69 3.34 -16.03% YoY % -38.12% -9.95% -15.55% -49.15% 73.98% -19.46% - Horiz. % 33.53% 54.19% 60.18% 71.26% 140.12% 80.54% 100.00%
EPS -0.13 -0.22 -0.20 0.16 0.01 0.09 0.06 - YoY % 40.91% -10.00% -225.00% 1,500.00% -88.89% 50.00% - Horiz. % -216.67% -366.67% -333.33% 266.67% 16.67% 150.00% 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 0.1300 0.1400 0.1600 0.1600 0.1800 0.1700 0.1700 -4.20% YoY % -7.14% -12.50% 0.00% -11.11% 5.88% 0.00% - Horiz. % 76.47% 82.35% 94.12% 94.12% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.75 1.22 1.35 1.59 1.50 1.41 1.63 -11.67% YoY % -38.52% -9.63% -15.09% 6.00% 6.38% -13.50% - Horiz. % 46.01% 74.85% 82.82% 97.55% 92.02% 86.50% 100.00%
EPS -0.09 -0.15 -0.13 0.11 0.00 0.05 0.03 - YoY % 40.00% -15.38% -218.18% 0.00% 0.00% 66.67% - Horiz. % -300.00% -500.00% -433.33% 366.67% 0.00% 166.67% 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 0.0875 0.0942 0.1077 0.1073 0.0579 0.0892 0.0828 0.89% YoY % -7.11% -12.53% 0.37% 85.32% -35.09% 7.73% - Horiz. % 105.68% 113.77% 130.07% 129.59% 69.93% 107.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.0400 0.0600 0.0700 0.0550 0.1300 0.1150 0.1400 -
P/RPS 3.58 3.31 3.48 2.31 2.78 4.27 4.19 -2.48% YoY % 8.16% -4.89% 50.65% -16.91% -34.89% 1.91% - Horiz. % 85.44% 79.00% 83.05% 55.13% 66.35% 101.91% 100.00%
P/EPS -30.70 -26.68 -35.31 34.38 1,300.00 127.78 233.33 - YoY % -15.07% 24.44% -202.71% -97.36% 917.37% -45.24% - Horiz. % -13.16% -11.43% -15.13% 14.73% 557.15% 54.76% 100.00%
EY -3.26 -3.75 -2.83 2.91 0.08 0.78 0.43 - YoY % 13.07% -32.51% -197.25% 3,537.50% -89.74% 81.40% - Horiz. % -758.14% -872.09% -658.14% 676.74% 18.60% 181.40% 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 0.31 0.43 0.44 0.34 0.72 0.68 0.82 -14.40% YoY % -27.91% -2.27% 29.41% -52.78% 5.88% -17.07% - Horiz. % 37.80% 52.44% 53.66% 41.46% 87.80% 82.93% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/11/18 24/11/17 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 -
Price 0.0350 0.0550 0.0600 0.0950 0.1850 0.1250 0.1200 -
P/RPS 3.13 3.03 2.98 4.00 3.95 4.64 3.59 -2.17% YoY % 3.30% 1.68% -25.50% 1.27% -14.87% 29.25% - Horiz. % 87.19% 84.40% 83.01% 111.42% 110.03% 129.25% 100.00%
P/EPS -26.86 -24.45 -30.26 59.38 1,850.00 138.89 200.00 - YoY % -9.86% 19.20% -150.96% -96.79% 1,231.99% -30.56% - Horiz. % -13.43% -12.23% -15.13% 29.69% 925.00% 69.44% 100.00%
EY -3.72 -4.09 -3.30 1.68 0.05 0.72 0.50 - YoY % 9.05% -23.94% -296.43% 3,260.00% -93.06% 44.00% - Horiz. % -744.00% -818.00% -660.00% 336.00% 10.00% 144.00% 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 0.27 0.39 0.38 0.59 1.03 0.74 0.71 -14.32% YoY % -30.77% 2.63% -35.59% -42.72% 39.19% 4.23% - Horiz. % 38.03% 54.93% 53.52% 83.10% 145.07% 104.23% 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 - 3Qtr15 Financial_Statements (announced).pdf 
