[JADEM] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[JADEM] JADE MARVEL GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -173.96%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
JADEM's Result
JADEM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,691 3,553 2,299 2,754 3,400 4,152 5,666 -11.79%
PBT -108 232 -990 -2,121 3,113 -988 -878 -75.17%
Tax -511 -17 -148 -111 -95 0 0 -
NP -619 215 -1,138 -2,232 3,018 -988 -878 -20.73%
-
NP to SH -620 215 -1,138 -2,232 3,018 -988 -878 -20.65%
-
Tax Rate - 7.33% - - 3.05% - - -
Total Cost 5,310 3,338 3,437 4,986 382 5,140 6,544 -12.97%
-
Net Worth 91,284 92,552 91,284 93,820 96,355 92,552 93,820 -1.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 91,284 92,552 91,284 93,820 96,355 92,552 93,820 -1.80%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -13.20% 6.05% -49.50% -81.05% 88.76% -23.80% -15.50% -
ROE -0.68% 0.23% -1.25% -2.38% 3.13% -1.07% -0.94% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.70 2.80 1.81 2.17 2.68 3.27 4.47 -11.81%
EPS -0.49 0.17 -0.90 -1.76 2.38 -0.78 -0.69 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.72 0.74 0.76 0.73 0.74 -1.80%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.03 0.78 0.50 0.60 0.75 0.91 1.24 -11.60%
EPS -0.14 0.05 -0.25 -0.49 0.66 -0.22 -0.19 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.2028 0.2001 0.2056 0.2112 0.2028 0.2056 -1.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.07 1.17 1.15 1.03 0.97 1.03 1.00 -
P/RPS 28.92 41.75 63.42 47.42 36.17 31.45 22.38 18.58%
P/EPS -218.80 689.94 -128.12 -58.51 40.75 -132.17 -144.40 31.82%
EY -0.46 0.14 -0.78 -1.71 2.45 -0.76 -0.69 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.60 1.60 1.39 1.28 1.41 1.35 6.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 28/11/19 22/08/19 29/05/19 21/02/19 30/11/18 27/08/18 -
Price 1.00 1.07 1.12 1.11 0.995 1.01 1.05 -
P/RPS 27.03 38.18 61.77 51.10 37.10 30.84 23.50 9.75%
P/EPS -204.49 630.97 -124.78 -63.05 41.80 -129.61 -151.62 22.00%
EY -0.49 0.16 -0.80 -1.59 2.39 -0.77 -0.66 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 1.56 1.50 1.31 1.38 1.42 -1.40%

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