[JADEM] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[JADEM] JADE MARVEL GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -122.82%
YoY- -343.15%
Quarter Report
Latest QR
Upcoming QR
JADEM's Result
JADEM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 22,477 25,956 18,843 13,846 30,222 15,378 8,852 86.22%
PBT -14,202 -10,089 -6,299 -2,513 9,031 1,716 741 -
Tax -242 -315 -92 -36 -997 -9 0 -
NP -14,444 -10,404 -6,391 -2,549 8,034 1,707 741 -
-
NP to SH -19,682 -7,786 -4,248 -1,634 7,159 1,738 740 -
-
Tax Rate - - - - 11.04% 0.52% 0.00% -
Total Cost 36,921 36,360 25,234 16,395 22,188 13,671 8,111 174.91%
-
Net Worth 217,513 223,834 185,286 207,358 132,028 116,955 78,767 96.95%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 217,513 223,834 185,286 207,358 132,028 116,955 78,767 96.95%
NOSH 435,027 435,027 418,627 328,020 322,020 322,020 278,924 34.52%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -64.26% -40.08% -33.92% -18.41% 26.58% 11.10% 8.37% -
ROE -9.05% -3.48% -2.29% -0.79% 5.42% 1.49% 0.94% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.17 6.15 5.59 4.27 9.39 5.13 4.05 17.69%
EPS -4.52 -1.84 -1.26 -0.50 2.96 0.81 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.53 0.55 0.64 0.41 0.39 0.36 24.50%
Adjusted Per Share Value based on latest NOSH - 328,020
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.93 5.69 4.13 3.03 6.62 3.37 1.94 86.32%
EPS -4.31 -1.71 -0.93 -0.36 1.57 0.38 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4767 0.4906 0.4061 0.4545 0.2894 0.2563 0.1726 96.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.31 0.31 0.23 0.91 0.80 0.66 0.605 -
P/RPS 6.00 5.04 4.11 21.29 8.52 12.87 14.95 -45.62%
P/EPS -6.85 -16.82 -18.24 -180.44 35.99 113.88 178.88 -
EY -14.59 -5.95 -5.48 -0.55 2.78 0.88 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.42 1.42 1.95 1.69 1.68 -48.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 26/11/21 -
Price 0.20 0.30 0.275 0.805 0.905 0.65 0.685 -
P/RPS 3.87 4.88 4.92 18.84 9.64 12.68 16.93 -62.64%
P/EPS -4.42 -16.27 -21.81 -159.62 40.71 112.16 202.54 -
EY -22.62 -6.15 -4.59 -0.63 2.46 0.89 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.50 1.26 2.21 1.67 1.90 -64.64%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment