[JADEM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[JADEM] JADE MARVEL GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -159.98%
YoY- -674.05%
Quarter Report
Latest QR
Upcoming QR
JADEM's Result
JADEM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 21,097 22,477 25,956 18,843 13,846 30,222 15,378 23.53%
PBT 2,053 -14,202 -10,089 -6,299 -2,513 9,031 1,716 12.73%
Tax -640 -242 -315 -92 -36 -997 -9 1629.88%
NP 1,413 -14,444 -10,404 -6,391 -2,549 8,034 1,707 -11.87%
-
NP to SH 1,551 -19,682 -7,786 -4,248 -1,634 7,159 1,738 -7.32%
-
Tax Rate 31.17% - - - - 11.04% 0.52% -
Total Cost 19,684 36,921 36,360 25,234 16,395 22,188 13,671 27.59%
-
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 191,411 217,513 223,834 185,286 207,358 132,028 116,955 39.00%
NOSH 435,027 435,027 435,027 418,627 328,020 322,020 322,020 22.27%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.70% -64.26% -40.08% -33.92% -18.41% 26.58% 11.10% -
ROE 0.81% -9.05% -3.48% -2.29% -0.79% 5.42% 1.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.85 5.17 6.15 5.59 4.27 9.39 5.13 -3.68%
EPS 0.36 -4.52 -1.84 -1.26 -0.50 2.96 0.81 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.53 0.55 0.64 0.41 0.39 8.39%
Adjusted Per Share Value based on latest NOSH - 418,627
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.62 4.93 5.69 4.13 3.03 6.62 3.37 23.47%
EPS 0.34 -4.31 -1.71 -0.93 -0.36 1.57 0.38 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4195 0.4767 0.4906 0.4061 0.4545 0.2894 0.2563 39.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.31 0.31 0.23 0.91 0.80 0.66 -
P/RPS 4.33 6.00 5.04 4.11 21.29 8.52 12.87 -51.72%
P/EPS 58.90 -6.85 -16.82 -18.24 -180.44 35.99 113.88 -35.64%
EY 1.70 -14.59 -5.95 -5.48 -0.55 2.78 0.88 55.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.58 0.42 1.42 1.95 1.69 -56.89%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 23/02/23 22/11/22 29/08/22 31/05/22 21/02/22 -
Price 0.195 0.20 0.30 0.275 0.805 0.905 0.65 -
P/RPS 4.02 3.87 4.88 4.92 18.84 9.64 12.68 -53.60%
P/EPS 54.69 -4.42 -16.27 -21.81 -159.62 40.71 112.16 -38.13%
EY 1.83 -22.62 -6.15 -4.59 -0.63 2.46 0.89 61.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.57 0.50 1.26 2.21 1.67 -59.00%

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 ⃤ & 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