[JADI] YoY Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Revenue 12,245 10,208 15,802 12,820 19,712 18,435 17,647 -4.91% YoY % 19.95% -35.40% 23.26% -34.96% 6.93% 4.47% - Horiz. % 69.39% 57.85% 89.54% 72.65% 111.70% 104.47% 100.00%
PBT -274 -2,164 9,822 3,255 1,670 270 -333 -2.65% YoY % 87.34% -122.03% 201.75% 94.91% 518.52% 181.08% - Horiz. % 82.28% 649.85% -2,949.55% -977.48% -501.50% -81.08% 100.00%
Tax -96 -33 -219 0 5 -456 85 - YoY % -190.91% 84.93% 0.00% 0.00% 101.10% -636.47% - Horiz. % -112.94% -38.82% -257.65% 0.00% 5.88% -536.47% 100.00%
NP -370 -2,197 9,603 3,255 1,675 -186 -248 5.67% YoY % 83.16% -122.88% 195.02% 94.33% 1,000.54% 25.00% - Horiz. % 149.19% 885.89% -3,872.18% -1,312.50% -675.40% 75.00% 100.00%
NP to SH -370 -2,197 9,603 3,255 1,675 -186 -248 5.67% YoY % 83.16% -122.88% 195.02% 94.33% 1,000.54% 25.00% - Horiz. % 149.19% 885.89% -3,872.18% -1,312.50% -675.40% 75.00% 100.00%
Tax Rate - % - % 2.23 % - % -0.30 % 168.89 % - % - YoY % 0.00% 0.00% 0.00% 0.00% -100.18% 0.00% - Horiz. % 0.00% 0.00% 1.32% 0.00% -0.18% 100.00% -
Total Cost 12,615 12,405 6,199 9,565 18,037 18,621 17,895 -4.70% YoY % 1.69% 100.11% -35.19% -46.97% -3.14% 4.06% - Horiz. % 70.49% 69.32% 34.64% 53.45% 100.79% 104.06% 100.00%
Net Worth 113,945 134,663 122,420 131,838 160,089 111,600 105,400 1.08% YoY % -15.38% 10.00% -7.14% -17.65% 43.45% 5.88% - Horiz. % 108.11% 127.76% 116.15% 125.08% 151.89% 105.88% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 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 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Net Worth 113,945 134,663 122,420 131,838 160,089 111,600 105,400 1.08% YoY % -15.38% 10.00% -7.14% -17.65% 43.45% 5.88% - Horiz. % 108.11% 127.76% 116.15% 125.08% 151.89% 105.88% 100.00%
NOSH 1,035,870 1,035,870 941,700 941,700 941,700 620,000 620,000 7.33% YoY % 0.00% 10.00% 0.00% 0.00% 51.89% 0.00% - Horiz. % 167.08% 167.08% 151.89% 151.89% 151.89% 100.00% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
NP Margin -3.02 % -21.52 % 60.77 % 25.39 % 8.50 % -1.01 % -1.41 % 11.07% YoY % 85.97% -135.41% 139.35% 198.71% 941.58% 28.37% - Horiz. % 214.18% 1,526.24% -4,309.93% -1,800.71% -602.84% 71.63% 100.00%
ROE -0.32 % -1.63 % 7.84 % 2.47 % 1.05 % -0.17 % -0.24 % 4.04% YoY % 80.37% -120.79% 217.41% 135.24% 717.65% 29.17% - Horiz. % 133.33% 679.17% -3,266.67% -1,029.17% -437.50% 70.83% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 1.18 0.99 1.68 1.36 2.09 2.97 2.85 -11.44% YoY % 19.19% -41.07% 23.53% -34.93% -29.63% 4.21% - Horiz. % 41.40% 34.74% 58.95% 47.72% 73.33% 104.21% 100.00%
EPS -0.04 -0.21 1.02 0.35 0.18 -0.03 -0.04 - YoY % 80.95% -120.59% 191.43% 94.44% 700.00% 25.00% - Horiz. % 100.00% 525.00% -2,550.00% -875.00% -450.00% 75.00% 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 0.1100 0.1300 0.1300 0.1400 0.1700 0.1800 0.1700 -5.82% YoY % -15.38% 0.00% -7.14% -17.65% -5.56% 5.88% - Horiz. % 64.71% 76.47% 76.47% 82.35% 100.00% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 0.88 0.73 1.13 0.92 1.41 1.32 1.26 -4.83% YoY % 20.55% -35.40% 22.83% -34.75% 6.82% 4.76% - Horiz. % 69.84% 57.94% 89.68% 73.02% 111.90% 104.76% 100.00%
EPS -0.03 -0.16 0.69 0.23 0.12 -0.01 -0.02 5.75% YoY % 81.25% -123.19% 200.00% 91.67% 1,300.00% 50.00% - Horiz. % 150.00% 800.00% -3,450.00% -1,150.00% -600.00% 50.00% 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 0.0814 0.0962 0.0875 0.0942 0.1144 0.0797 0.0753 1.08% YoY % -15.38% 9.94% -7.11% -17.66% 43.54% 5.84% - Horiz. % 108.10% 127.76% 116.20% 125.10% 151.93% 105.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/09/14 30/09/13 -
Price 0.1050 0.0650 0.0350 0.0550 0.0650 0.1750 0.1150 -
P/RPS 8.88 6.60 2.09 4.04 3.11 5.89 4.04 11.46% YoY % 34.55% 215.79% -48.27% 29.90% -47.20% 45.79% - Horiz. % 219.80% 163.37% 51.73% 100.00% 76.98% 145.79% 100.00%
P/EPS -293.96 -30.65 3.43 15.91 36.54 -583.33 -287.50 0.31% YoY % -859.09% -993.59% -78.44% -56.46% 106.26% -102.90% - Horiz. % 102.25% 10.66% -1.19% -5.53% -12.71% 202.90% 100.00%
EY -0.34 -3.26 29.14 6.28 2.74 -0.17 -0.35 -0.40% YoY % 89.57% -111.19% 364.01% 129.20% 1,711.76% 51.43% - Horiz. % 97.14% 931.43% -8,325.71% -1,794.29% -782.86% 48.57% 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 0.95 0.50 0.27 0.39 0.38 0.97 0.68 4.71% YoY % 90.00% 85.19% -30.77% 2.63% -60.82% 42.65% - Horiz. % 139.71% 73.53% 39.71% 57.35% 55.88% 142.65% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date - 24/02/20 22/02/19 23/02/18 21/02/17 20/11/14 19/11/13 -
Price 0.1100 0.0550 0.0350 0.0600 0.0700 0.1700 0.1250 -
P/RPS 9.31 5.58 2.09 4.41 3.34 5.72 4.39 10.91% YoY % 66.85% 166.99% -52.61% 32.04% -41.61% 30.30% - Horiz. % 212.07% 127.11% 47.61% 100.46% 76.08% 130.30% 100.00%
P/EPS -307.96 -25.93 3.43 17.36 39.35 -566.67 -312.50 -0.20% YoY % -1,087.66% -855.98% -80.24% -55.88% 106.94% -81.33% - Horiz. % 98.55% 8.30% -1.10% -5.56% -12.59% 181.33% 100.00%
EY -0.32 -3.86 29.14 5.76 2.54 -0.18 -0.32 - YoY % 91.71% -113.25% 405.90% 126.77% 1,511.11% 43.75% - Horiz. % 100.00% 1,206.25% -9,106.25% -1,800.00% -793.75% 56.25% 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 1.00 0.42 0.27 0.43 0.41 0.94 0.74 4.24% YoY % 138.10% 55.56% -37.21% 4.88% -56.38% 27.03% - Horiz. % 135.14% 56.76% 36.49% 58.11% 55.41% 127.03% 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
Q3 2018 Bursa format_(Final)_V2.pdf 
