Highlights

[JADEM] QoQ Quarter Result on 2018-09-30 [#2]

Stock [JADEM]: JMR CONGLOMERATION BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -12.53%    YoY -     -126.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,299 2,754 3,400 4,152 5,666 4,574 6,354 -49.32%
  QoQ % -16.52% -19.00% -18.11% -26.72% 23.87% -28.01% -
  Horiz. % 36.18% 43.34% 53.51% 65.34% 89.17% 71.99% 100.00%
PBT -990 -2,121 3,113 -988 -878 -1,737 -75 461.18%
  QoQ % 53.32% -168.13% 415.08% -12.53% 49.45% -2,216.00% -
  Horiz. % 1,320.00% 2,828.00% -4,150.67% 1,317.33% 1,170.67% 2,316.00% 100.00%
Tax -148 -111 -95 0 0 -574 -93 36.42%
  QoQ % -33.33% -16.84% 0.00% 0.00% 0.00% -517.20% -
  Horiz. % 159.14% 119.35% 102.15% -0.00% -0.00% 617.20% 100.00%
NP -1,138 -2,232 3,018 -988 -878 -2,311 -168 259.26%
  QoQ % 49.01% -173.96% 405.47% -12.53% 62.01% -1,275.60% -
  Horiz. % 677.38% 1,328.57% -1,796.43% 588.10% 522.62% 1,375.60% 100.00%
NP to SH -1,138 -2,232 3,018 -988 -878 -2,313 -168 259.26%
  QoQ % 49.01% -173.96% 405.47% -12.53% 62.04% -1,276.79% -
  Horiz. % 677.38% 1,328.57% -1,796.43% 588.10% 522.62% 1,376.79% 100.00%
Tax Rate - % - % 3.05 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 3,437 4,986 382 5,140 6,544 6,885 6,522 -34.83%
  QoQ % -31.07% 1,205.24% -92.57% -21.45% -4.95% 5.57% -
  Horiz. % 52.70% 76.45% 5.86% 78.81% 100.34% 105.57% 100.00%
Net Worth 91,284 93,820 96,355 92,552 93,820 95,088 97,623 -4.39%
  QoQ % -2.70% -2.63% 4.11% -1.35% -1.33% -2.60% -
  Horiz. % 93.51% 96.10% 98.70% 94.81% 96.10% 97.40% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 91,284 93,820 96,355 92,552 93,820 95,088 97,623 -4.39%
  QoQ % -2.70% -2.63% 4.11% -1.35% -1.33% -2.60% -
  Horiz. % 93.51% 96.10% 98.70% 94.81% 96.10% 97.40% 100.00%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -49.50 % -81.05 % 88.76 % -23.80 % -15.50 % -50.52 % -2.64 % 609.58%
  QoQ % 38.93% -191.31% 472.94% -53.55% 69.32% -1,813.64% -
  Horiz. % 1,875.00% 3,070.08% -3,362.12% 901.52% 587.12% 1,913.64% 100.00%
ROE -1.25 % -2.38 % 3.13 % -1.07 % -0.94 % -2.43 % -0.17 % 279.51%
  QoQ % 47.48% -176.04% 392.52% -13.83% 61.32% -1,329.41% -
  Horiz. % 735.29% 1,400.00% -1,841.18% 629.41% 552.94% 1,429.41% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.81 2.17 2.68 3.27 4.47 3.61 5.01 -49.37%
  QoQ % -16.59% -19.03% -18.04% -26.85% 23.82% -27.94% -
  Horiz. % 36.13% 43.31% 53.49% 65.27% 89.22% 72.06% 100.00%
EPS -0.90 -1.76 2.38 -0.78 -0.69 -1.82 -0.13 264.53%
  QoQ % 48.86% -173.95% 405.13% -13.04% 62.09% -1,300.00% -
  Horiz. % 692.31% 1,353.85% -1,830.77% 600.00% 530.77% 1,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7200 0.7400 0.7600 0.7300 0.7400 0.7500 0.7700 -4.39%
  QoQ % -2.70% -2.63% 4.11% -1.35% -1.33% -2.60% -
  Horiz. % 93.51% 96.10% 98.70% 94.81% 96.10% 97.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,784
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.81 2.17 2.68 3.27 4.47 3.61 5.01 -49.37%
  QoQ % -16.59% -19.03% -18.04% -26.85% 23.82% -27.94% -
  Horiz. % 36.13% 43.31% 53.49% 65.27% 89.22% 72.06% 100.00%
EPS -0.90 -1.76 2.38 -0.78 -0.69 -1.82 -0.13 264.53%
  QoQ % 48.86% -173.95% 405.13% -13.04% 62.09% -1,300.00% -
  Horiz. % 692.31% 1,353.85% -1,830.77% 600.00% 530.77% 1,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7200 0.7400 0.7600 0.7300 0.7400 0.7500 0.7700 -4.39%
  QoQ % -2.70% -2.63% 4.11% -1.35% -1.33% -2.60% -
  Horiz. % 93.51% 96.10% 98.70% 94.81% 96.10% 97.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.1500 1.0300 0.9700 1.0300 1.0000 1.0000 1.0000 -
P/RPS 63.42 47.42 36.17 31.45 22.38 27.72 19.95 116.66%
  QoQ % 33.74% 31.10% 15.01% 40.53% -19.26% 38.95% -
  Horiz. % 317.89% 237.69% 181.30% 157.64% 112.18% 138.95% 100.00%
P/EPS -128.12 -58.51 40.75 -132.17 -144.40 -54.81 -754.67 -69.44%
  QoQ % -118.97% -243.58% 130.83% 8.47% -163.46% 92.74% -
  Horiz. % 16.98% 7.75% -5.40% 17.51% 19.13% 7.26% 100.00%
EY -0.78 -1.71 2.45 -0.76 -0.69 -1.82 -0.13 231.28%
  QoQ % 54.39% -169.80% 422.37% -10.14% 62.09% -1,300.00% -
  Horiz. % 600.00% 1,315.38% -1,884.62% 584.62% 530.77% 1,400.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 1.39 1.28 1.41 1.35 1.33 1.30 14.89%
  QoQ % 15.11% 8.59% -9.22% 4.44% 1.50% 2.31% -
  Horiz. % 123.08% 106.92% 98.46% 108.46% 103.85% 102.31% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 21/02/19 30/11/18 27/08/18 28/05/18 26/02/18 -
Price 1.1200 1.1100 0.9950 1.0100 1.0500 0.9600 1.0400 -
P/RPS 61.77 51.10 37.10 30.84 23.50 26.61 20.75 107.35%
  QoQ % 20.88% 37.74% 20.30% 31.23% -11.69% 28.24% -
  Horiz. % 297.69% 246.27% 178.80% 148.63% 113.25% 128.24% 100.00%
P/EPS -124.78 -63.05 41.80 -129.61 -151.62 -52.62 -784.85 -70.75%
  QoQ % -97.91% -250.84% 132.25% 14.52% -188.14% 93.30% -
  Horiz. % 15.90% 8.03% -5.33% 16.51% 19.32% 6.70% 100.00%
EY -0.80 -1.59 2.39 -0.77 -0.66 -1.90 -0.13 236.93%
  QoQ % 49.69% -166.53% 410.39% -16.67% 65.26% -1,361.54% -
  Horiz. % 615.38% 1,223.08% -1,838.46% 592.31% 507.69% 1,461.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.56 1.50 1.31 1.38 1.42 1.28 1.35 10.15%
  QoQ % 4.00% 14.50% -5.07% -2.82% 10.94% -5.19% -
  Horiz. % 115.56% 111.11% 97.04% 102.22% 105.19% 94.81% 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.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers