[JADEM] YoY TTM 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- -55.27%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
JADEM's Result
JADEM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 37,158 40,213 27,636 11,639 12,006 20,746 22,715 8.54%
PBT -7,831 1,992 6,705 -6,713 234 -3,678 1,117 -
Tax -1,003 -1,089 -466 -414 -371 -667 -422 15.51%
NP -8,834 903 6,239 -7,127 -137 -4,345 695 -
-
NP to SH -10,943 2,170 6,242 -7,127 -137 -4,347 696 -
-
Tax Rate - 54.67% 6.95% - 158.55% - 37.78% -
Total Cost 45,992 39,310 21,397 18,766 12,143 25,091 22,020 13.05%
-
Net Worth 191,411 185,286 78,767 84,945 92,552 92,552 97,623 11.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 191,411 185,286 78,767 84,945 92,552 92,552 97,623 11.86%
NOSH 435,027 418,627 278,924 126,784 126,784 126,784 126,784 22.80%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -23.77% 2.25% 22.58% -61.23% -1.14% -20.94% 3.06% -
ROE -5.72% 1.17% 7.92% -8.39% -0.15% -4.70% 0.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.54 11.94 12.63 9.18 9.47 16.36 17.92 -11.61%
EPS -2.52 0.64 2.85 -5.62 -0.11 -3.43 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.55 0.36 0.67 0.73 0.73 0.77 -8.90%
Adjusted Per Share Value based on latest NOSH - 418,627
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.14 8.81 6.06 2.55 2.63 4.55 4.98 8.52%
EPS -2.40 0.48 1.37 -1.56 -0.03 -0.95 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4195 0.4061 0.1726 0.1862 0.2028 0.2028 0.214 11.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.18 0.23 0.605 0.98 1.17 1.03 1.09 -
P/RPS 2.11 1.93 4.79 10.68 12.36 6.29 6.08 -16.16%
P/EPS -7.16 35.71 21.21 -17.43 -1,082.75 -30.04 198.56 -
EY -13.97 2.80 4.72 -5.74 -0.09 -3.33 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 1.68 1.46 1.60 1.41 1.42 -18.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 26/11/21 17/11/20 28/11/19 30/11/18 30/11/17 -
Price 0.19 0.275 0.685 0.93 1.07 1.01 1.06 -
P/RPS 2.22 2.30 5.42 10.13 11.30 6.17 5.92 -15.07%
P/EPS -7.55 42.69 24.01 -16.54 -990.21 -29.46 193.09 -
EY -13.24 2.34 4.16 -6.04 -0.10 -3.39 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 1.90 1.39 1.47 1.38 1.38 -17.65%

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