[JADI] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 10,280 10,200 15,998 10,535 17,089 18,944 22,319 -12.11% YoY % 0.78% -36.24% 51.86% -38.35% -9.79% -15.12% - Horiz. % 46.06% 45.70% 71.68% 47.20% 76.57% 84.88% 100.00%
PBT -1,850 -981 -4,069 -1,213 -2,075 -1,887 1,475 - YoY % -88.58% 75.89% -235.45% 41.54% -9.96% -227.93% - Horiz. % -125.42% -66.51% -275.86% -82.24% -140.68% -127.93% 100.00%
Tax -32 27 -29 -14 -43 20 27 - YoY % -218.52% 193.10% -107.14% 67.44% -315.00% -25.93% - Horiz. % -118.52% 100.00% -107.41% -51.85% -159.26% 74.07% 100.00%
NP -1,882 -954 -4,098 -1,227 -2,118 -1,867 1,502 - YoY % -97.27% 76.72% -233.99% 42.07% -13.44% -224.30% - Horiz. % -125.30% -63.52% -272.84% -81.69% -141.01% -124.30% 100.00%
NP to SH -1,882 -954 -4,098 -1,227 -2,118 -1,867 1,502 - YoY % -97.27% 76.72% -233.99% 42.07% -13.44% -224.30% - Horiz. % -125.30% -63.52% -272.84% -81.69% -141.01% -124.30% 100.00%
Tax Rate - % - % - % - % - % - % -1.83 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,162 11,154 20,096 11,762 19,207 20,811 20,817 -8.56% YoY % 9.04% -44.50% 70.86% -38.76% -7.71% -0.03% - Horiz. % 58.42% 53.58% 96.54% 56.50% 92.27% 99.97% 100.00%
Net Worth 105,191 113,945 124,304 122,420 131,838 150,671 150,199 -5.76% YoY % -7.68% -8.33% 1.54% -7.14% -12.50% 0.31% - Horiz. % 70.03% 75.86% 82.76% 81.51% 87.77% 100.31% 100.00%
Dividend 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 105,191 113,945 124,304 122,420 131,838 150,671 150,199 -5.76% YoY % -7.68% -8.33% 1.54% -7.14% -12.50% 0.31% - Horiz. % 70.03% 75.86% 82.76% 81.51% 87.77% 100.31% 100.00%
NOSH 1,051,910 1,035,870 1,035,870 941,700 941,700 941,700 938,750 1.91% YoY % 1.55% 0.00% 10.00% 0.00% 0.00% 0.31% - Horiz. % 112.05% 110.35% 110.35% 100.31% 100.31% 100.31% 100.00%
Ratio Analysis 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -18.31 % -9.35 % -25.62 % -11.65 % -12.39 % -9.86 % 6.73 % - YoY % -95.83% 63.51% -119.91% 5.97% -25.66% -246.51% - Horiz. % -272.07% -138.93% -380.68% -173.11% -184.10% -146.51% 100.00%
ROE -1.79 % -0.84 % -3.30 % -1.00 % -1.61 % -1.24 % 1.00 % - YoY % -113.10% 74.55% -230.00% 37.89% -29.84% -224.00% - Horiz. % -179.00% -84.00% -330.00% -100.00% -161.00% -124.00% 100.00%
Per Share 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.98 0.98 1.54 1.12 1.81 2.01 2.38 -13.74% YoY % 0.00% -36.36% 37.50% -38.12% -9.95% -15.55% - Horiz. % 41.18% 41.18% 64.71% 47.06% 76.05% 84.45% 100.00%
EPS -0.18 -0.09 -0.40 -0.13 -0.22 -0.20 0.16 - YoY % -100.00% 77.50% -207.69% 40.91% -10.00% -225.00% - Horiz. % -112.50% -56.25% -250.00% -81.25% -137.50% -125.00% 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 0.1000 0.1100 0.1200 0.1300 0.1400 0.1600 0.1600 -7.53% YoY % -9.09% -8.33% -7.69% -7.14% -12.50% 0.00% - Horiz. % 62.50% 68.75% 75.00% 81.25% 87.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.73 0.73 1.14 0.75 1.22 1.35 1.59 -12.16% YoY % 0.00% -35.96% 52.00% -38.52% -9.63% -15.09% - Horiz. % 45.91% 45.91% 71.70% 47.17% 76.73% 84.91% 100.00%
EPS -0.13 -0.07 -0.29 -0.09 -0.15 -0.13 0.11 - YoY % -85.71% 75.86% -222.22% 40.00% -15.38% -218.18% - Horiz. % -118.18% -63.64% -263.64% -81.82% -136.36% -118.18% 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 0.0752 0.0814 0.0888 0.0875 0.0942 0.1077 0.1073 -5.75% YoY % -7.62% -8.33% 1.49% -7.11% -12.53% 0.37% - Horiz. % 70.08% 75.86% 82.76% 81.55% 87.79% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.1300 0.0950 0.0550 0.0400 0.0600 0.0700 0.0550 -
P/RPS 13.30 9.65 3.56 3.58 3.31 3.48 2.31 33.84% YoY % 37.82% 171.07% -0.56% 8.16% -4.89% 50.65% - Horiz. % 575.76% 417.75% 154.11% 154.98% 143.29% 150.65% 100.00%
P/EPS -72.66 -103.15 -13.90 -30.70 -26.68 -35.31 34.38 - YoY % 29.56% -642.09% 54.72% -15.07% 24.44% -202.71% - Horiz. % -211.34% -300.03% -40.43% -89.30% -77.60% -102.71% 100.00%
EY -1.38 -0.97 -7.19 -3.26 -3.75 -2.83 2.91 - YoY % -42.27% 86.51% -120.55% 13.07% -32.51% -197.25% - Horiz. % -47.42% -33.33% -247.08% -112.03% -128.87% -97.25% 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 1.30 0.86 0.46 0.31 0.43 0.44 0.34 25.02% YoY % 51.16% 86.96% 48.39% -27.91% -2.27% 29.41% - Horiz. % 382.35% 252.94% 135.29% 91.18% 126.47% 129.41% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 19/11/20 - 27/11/18 24/11/17 17/11/16 20/11/15 -
Price 0.0900 0.1050 0.0600 0.0350 0.0550 0.0600 0.0950 -
P/RPS 9.21 10.66 3.88 3.13 3.03 2.98 4.00 14.90% YoY % -13.60% 174.74% 23.96% 3.30% 1.68% -25.50% - Horiz. % 230.25% 266.50% 97.00% 78.25% 75.75% 74.50% 100.00%
P/EPS -50.30 -114.01 -15.17 -26.86 -24.45 -30.26 59.38 - YoY % 55.88% -651.55% 43.52% -9.86% 19.20% -150.96% - Horiz. % -84.71% -192.00% -25.55% -45.23% -41.18% -50.96% 100.00%
EY -1.99 -0.88 -6.59 -3.72 -4.09 -3.30 1.68 - YoY % -126.14% 86.65% -77.15% 9.05% -23.94% -296.43% - Horiz. % -118.45% -52.38% -392.26% -221.43% -243.45% -196.43% 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 0.90 0.95 0.50 0.27 0.39 0.38 0.59 7.28% YoY % -5.26% 90.00% 85.19% -30.77% 2.63% -35.59% - Horiz. % 152.54% 161.02% 84.75% 45.76% 66.10% 64.41% 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
Q2 2019 Bursa format_(Final).pdf 
