[JADEM] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[JADEM] JADE MARVEL GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -1276.79%
YoY- -415.98%
Quarter Report
Latest QR
Upcoming QR
JADEM's Result
JADEM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,400 4,152 5,666 4,574 6,354 6,509 4,673 -19.05%
PBT 3,113 -988 -878 -1,737 -75 -436 -196 -
Tax -95 0 0 -574 -93 0 0 -
NP 3,018 -988 -878 -2,311 -168 -436 -196 -
-
NP to SH 3,018 -988 -878 -2,313 -168 -436 -196 -
-
Tax Rate 3.05% - - - - - - -
Total Cost 382 5,140 6,544 6,885 6,522 6,945 4,869 -81.58%
-
Net Worth 96,355 92,552 93,820 95,088 97,623 97,623 97,623 -0.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,355 92,552 93,820 95,088 97,623 97,623 97,623 -0.86%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 88.76% -23.80% -15.50% -50.52% -2.64% -6.70% -4.19% -
ROE 3.13% -1.07% -0.94% -2.43% -0.17% -0.45% -0.20% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.68 3.27 4.47 3.61 5.01 5.13 3.69 -19.15%
EPS 2.38 -0.78 -0.69 -1.82 -0.13 -0.34 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.74 0.75 0.77 0.77 0.77 -0.86%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.75 0.91 1.24 1.00 1.39 1.43 1.02 -18.48%
EPS 0.66 -0.22 -0.19 -0.51 -0.04 -0.10 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.2028 0.2056 0.2084 0.214 0.214 0.214 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.97 1.03 1.00 1.00 1.00 1.09 1.10 -
P/RPS 36.17 31.45 22.38 27.72 19.95 21.23 29.84 13.64%
P/EPS 40.75 -132.17 -144.40 -54.81 -754.67 -316.96 -711.54 -
EY 2.45 -0.76 -0.69 -1.82 -0.13 -0.32 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.35 1.33 1.30 1.42 1.43 -7.10%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 30/11/18 27/08/18 28/05/18 26/02/18 30/11/17 23/08/17 -
Price 0.995 1.01 1.05 0.96 1.04 1.06 1.09 -
P/RPS 37.10 30.84 23.50 26.61 20.75 20.65 29.57 16.27%
P/EPS 41.80 -129.61 -151.62 -52.62 -784.85 -308.24 -705.07 -
EY 2.39 -0.77 -0.66 -1.90 -0.13 -0.32 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 1.42 1.28 1.35 1.38 1.42 -5.21%

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