[JADI] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 13,600 21,872 17,533 17,834 19,169 19,306 22,899 -7.99% YoY % -37.82% 24.75% -1.69% -6.96% -0.71% -15.69% - Horiz. % 59.39% 95.52% 76.57% 77.88% 83.71% 84.31% 100.00%
PBT -541 -100 -376 -898 338 -495 2,360 - YoY % -441.00% 73.40% 58.13% -365.68% 168.28% -120.97% - Horiz. % -22.92% -4.24% -15.93% -38.05% 14.32% -20.97% 100.00%
Tax -141 -30 28 1,068 -59 792 -323 -12.41% YoY % -370.00% -207.14% -97.38% 1,910.17% -107.45% 345.20% - Horiz. % 43.65% 9.29% -8.67% -330.65% 18.27% -245.20% 100.00%
NP -682 -130 -348 170 279 297 2,037 - YoY % -424.62% 62.64% -304.71% -39.07% -6.06% -85.42% - Horiz. % -33.48% -6.38% -17.08% 8.35% 13.70% 14.58% 100.00%
NP to SH -682 -130 -348 170 279 297 2,037 - YoY % -424.62% 62.64% -304.71% -39.07% -6.06% -85.42% - Horiz. % -33.48% -6.38% -17.08% 8.35% 13.70% 14.58% 100.00%
Tax Rate - % - % - % - % 17.46 % - % 13.69 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 127.54% 0.00% 100.00%
Total Cost 14,282 22,002 17,881 17,664 18,890 19,009 20,862 -5.88% YoY % -35.09% 23.05% 1.23% -6.49% -0.63% -8.88% - Horiz. % 68.46% 105.46% 85.71% 84.67% 90.55% 91.12% 100.00%
Net Worth 131,838 150,671 139,199 153,000 118,575 126,225 119,410 1.60% YoY % -12.50% 8.24% -9.02% 29.03% -6.06% 5.71% - Horiz. % 110.41% 126.18% 116.57% 128.13% 99.30% 105.71% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 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 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,838 150,671 139,199 153,000 118,575 126,225 119,410 1.60% YoY % -12.50% 8.24% -9.02% 29.03% -6.06% 5.71% - Horiz. % 110.41% 126.18% 116.57% 128.13% 99.30% 105.71% 100.00%
NOSH 941,700 941,700 870,000 850,000 697,500 742,500 702,413 4.80% YoY % 0.00% 8.24% 2.35% 21.86% -6.06% 5.71% - Horiz. % 134.07% 134.07% 123.86% 121.01% 99.30% 105.71% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -5.01 % -0.59 % -1.98 % 0.95 % 1.46 % 1.54 % 8.90 % - YoY % -749.15% 70.20% -308.42% -34.93% -5.19% -82.70% - Horiz. % -56.29% -6.63% -22.25% 10.67% 16.40% 17.30% 100.00%
ROE -0.52 % -0.09 % -0.25 % 0.11 % 0.24 % 0.24 % 1.71 % - YoY % -477.78% 64.00% -327.27% -54.17% 0.00% -85.96% - Horiz. % -30.41% -5.26% -14.62% 6.43% 14.04% 14.04% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.44 2.32 2.02 2.10 2.75 2.60 3.26 -12.25% YoY % -37.93% 14.85% -3.81% -23.64% 5.77% -20.25% - Horiz. % 44.17% 71.17% 61.96% 64.42% 84.36% 79.75% 100.00%
EPS -0.07 -0.01 -0.04 0.02 0.04 0.04 0.29 - YoY % -600.00% 75.00% -300.00% -50.00% 0.00% -86.21% - Horiz. % -24.14% -3.45% -13.79% 6.90% 13.79% 13.79% 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 0.1400 0.1600 0.1600 0.1800 0.1700 0.1700 0.1700 -3.06% YoY % -12.50% 0.00% -11.11% 5.88% 0.00% 0.00% - Horiz. % 82.35% 94.12% 94.12% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,399,401 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.97 1.56 1.25 1.27 1.37 1.38 1.64 -8.05% YoY % -37.82% 24.80% -1.57% -7.30% -0.72% -15.85% - Horiz. % 59.15% 95.12% 76.22% 77.44% 83.54% 84.15% 100.00%
EPS -0.05 -0.01 -0.02 0.01 0.02 0.02 0.15 - YoY % -400.00% 50.00% -300.00% -50.00% 0.00% -86.67% - Horiz. % -33.33% -6.67% -13.33% 6.67% 13.33% 13.33% 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 0.0942 0.1077 0.0995 0.1093 0.0847 0.0902 0.0853 1.60% YoY % -12.53% 8.24% -8.97% 29.04% -6.10% 5.74% - Horiz. % 110.43% 126.26% 116.65% 128.14% 99.30% 105.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0650 0.0800 0.0650 0.1400 0.1000 0.1500 0.2300 -
P/RPS 4.50 3.44 3.23 6.67 3.64 5.77 7.06 -6.95% YoY % 30.81% 6.50% -51.57% 83.24% -36.92% -18.27% - Horiz. % 63.74% 48.73% 45.75% 94.48% 51.56% 81.73% 100.00%
P/EPS -89.75 -579.51 -162.50 700.00 250.00 375.00 79.31 - YoY % 84.51% -256.62% -123.21% 180.00% -33.33% 372.83% - Horiz. % -113.16% -730.69% -204.89% 882.61% 315.22% 472.83% 100.00%
EY -1.11 -0.17 -0.62 0.14 0.40 0.27 1.26 - YoY % -552.94% 72.58% -542.86% -65.00% 48.15% -78.57% - Horiz. % -88.10% -13.49% -49.21% 11.11% 31.75% 21.43% 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 0.46 0.50 0.41 0.78 0.59 0.88 1.35 -15.81% YoY % -8.00% 21.95% -47.44% 32.20% -32.95% -34.81% - Horiz. % 34.07% 37.04% 30.37% 57.78% 43.70% 65.19% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/08/17 26/08/16 25/08/15 20/05/14 20/05/13 23/05/12 20/05/11 -
Price 0.0500 0.0800 0.0500 0.1300 0.1300 0.1400 0.2300 -
P/RPS 3.46 3.44 2.48 6.20 4.73 5.38 7.06 -10.78% YoY % 0.58% 38.71% -60.00% 31.08% -12.08% -23.80% - Horiz. % 49.01% 48.73% 35.13% 87.82% 67.00% 76.20% 100.00%
P/EPS -69.04 -579.51 -125.00 650.00 325.00 350.00 79.31 - YoY % 88.09% -363.61% -119.23% 100.00% -7.14% 341.31% - Horiz. % -87.05% -730.69% -157.61% 819.57% 409.78% 441.31% 100.00%
EY -1.45 -0.17 -0.80 0.15 0.31 0.29 1.26 - YoY % -752.94% 78.75% -633.33% -51.61% 6.90% -76.98% - Horiz. % -115.08% -13.49% -63.49% 11.90% 24.60% 23.02% 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 0.36 0.50 0.31 0.72 0.76 0.82 1.35 -19.05% YoY % -28.00% 61.29% -56.94% -5.26% -7.32% -39.26% - Horiz. % 26.67% 37.04% 22.96% 53.33% 56.30% 60.74% 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
1Qtr14 Financial_Statements (circulated).pdf 
