T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
19 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 7.41 | -5.01 | -6.65 | -89.8% | 0.00 | -1.51 | 40.4% | 4.1% | 235.9% | 87.9% | ||||||||
22 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 12.43 | -1.98 | -1.98 | -15.9% | 0.00 | -0.46 | 41.1% | 148.7% | 227.7% | 24.2% | ||||||||
25 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 21.10 | 2.05 | 1.55 | 7.3% | 0.00 | 0.36 | 706.6% | 52.4% | 122.2% | 194.9% | ||||||||
31 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | -3.48 | -4.11 | -6.97 | 200.6% | 0.00 | -1.60 | 148.9% | 123.4% | 97.1% | 228.7% | ||||||||
23 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 7.11 | -3.79 | -3.54 | -49.8% | 0.00 | -0.84 | 42.4% | 9.0% | 35.4% | 455.3% | ||||||||
22 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 5.00 | -3.79 | -2.61 | -52.3% | 0.00 | -0.78 | 63.9% | 12.3% | 59.9% | 3942.7% | ||||||||
29 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 13.85 | -2.51 | -1.63 | -11.8% | 0.00 | -0.50 | 6.7% | 214.4% | 130.1% | 343.1% | ||||||||
31 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 14.84 | 7.32 | 5.42 | 36.5% | 0.00 | 1.68 | 127.5% | 9.5% | 444.3% | 23.0% | ||||||||
21 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 6.53 | 0.97 | 1.00 | 15.3% | 0.00 | 0.33 | 46.7% | 173.6% | 1364.7% | 164.8% | ||||||||
26 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 4.45 | 0.07 | 0.07 | 1.5% | 0.00 | 0.03 | 1.0% | 60.1% | 89.9% | 108.8% | ||||||||
30 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 4.40 | 0.67 | 0.67 | 15.3% | 0.00 | 0.53 | 73.1% | 223.8% | 90.5% | 241.2% | ||||||||
27 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 16.40 | 6.98 | 7.04 | 42.9% | 0.00 | 5.55 | 587.6% | 483.8% | 557.7% | 233.8% | ||||||||
23 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 2.38 | -1.02 | -1.54 | -64.5% | 0.00 | -1.21 | 14.2% | 49.2% | 99.7% | 148.1% | ||||||||
17 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 2.78 | -0.77 | -0.77 | -27.7% | 0.00 | -0.61 | 104.3% | 21.8% | 61.8% | 458.1% | ||||||||
21 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 1.36 | -0.48 | -0.48 | -35.0% | 0.00 | -0.38 | 51.6% | 40.8% | 91.0% | 58.2% | ||||||||
30 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 2.81 | -5.36 | -5.26 | -187.3% | 0.00 | -4.15 | 40.1% | 2.0% | 748.5% | 135.7% | ||||||||
19 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 4.69 | -0.11 | -0.62 | -13.2% | 0.00 | -0.49 | 32.0% | 38.0% | 388.4% | 120.5% | ||||||||
28 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 3.55 | 0.23 | 0.21 | 6.0% | 0.00 | 0.17 | 54.5% | 14.4% | 118.9% | 121.8% | ||||||||
22 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 2.30 | -0.99 | -1.14 | -49.5% | 0.00 | -0.90 | 16.5% | 59.4% | 49.0% | 29.6% | ||||||||
29 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 2.75 | -2.12 | -2.23 | -81.0% | 0.00 | -1.76 | 19.0% | 39.8% | 174.0% | 3.5% | ||||||||
21 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 3.40 | 3.11 | 3.02 | 88.8% | 0.00 | 2.38 | 18.1% | 46.5% | 405.5% | 1896.4% | ||||||||
30 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 4.15 | -0.99 | -0.99 | -23.8% | 0.00 | -0.78 | 26.7% | 36.2% | 12.5% | 126.6% | ||||||||
27 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 5.67 | -0.88 | -0.88 | -15.5% | 0.00 | -0.69 | 23.9% | 21.2% | 62.0% | 348.0% | ||||||||
28 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 4.57 | -1.74 | -2.31 | -50.6% | 0.00 | -1.82 | 28.0% | 34.8% | 1276.8% | 416.0% | ||||||||
26 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 6.35 | -0.07 | -0.17 | -2.6% | 0.00 | -0.13 | 2.4% | 40.6% | 61.5% | 128.2% | ||||||||
30 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 6.51 | -0.44 | -0.44 | -6.7% | 0.00 | -0.34 | 39.3% | 16.8% | 122.5% | 39.7% | ||||||||
23 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 4.67 | -0.20 | -0.20 | -4.2% | 0.00 | -0.15 | 33.4% | 32.4% | 126.8% | 191.2% | ||||||||
31 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 7.01 | 0.61 | 0.73 | 10.4% | 0.00 | 0.58 | 55.1% | 67.1% | 22.8% | 7.5% | ||||||||
21 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 4.52 | 1.13 | 0.60 | 13.2% | 0.00 | 0.47 | 18.9% | 50.0% | 182.4% | 320.7% | ||||||||
22 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 5.57 | -0.69 | -0.72 | -13.0% | 3.00 | -0.57 | 19.4% | 42.4% | 436.3% | 121.4% | ||||||||
22 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 6.91 | 0.24 | 0.21 | 3.1% | 0.00 | 0.17 | 64.7% | 4.7% | 68.4% | 73.9% | ||||||||
30 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 4.20 | 0.73 | 0.68 | 16.2% | 0.00 | 0.54 | 53.6% | 81.8% | 352.2% | 142.6% | ||||||||
29 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 9.04 | 1.24 | -0.27 | -3.0% | 0.00 | -0.21 | 6.6% | 27.0% | 108.0% | 137.6% | ||||||||
25 Nov 15 | Q2 Sep 15 | 2 | 31 Mar 16 | 9.68 | 3.68 | 3.37 | 34.8% | 0.00 | 2.66 | 46.7% | 1.1% | 309.8% | 291.3% | ||||||||
19 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 6.60 | 1.10 | 0.82 | 12.5% | 0.00 | 0.65 | 71.3% | 31.0% | 151.4% | 4.5% | ||||||||
28 May 15 | Q4 Mar 15 | 4 | 31 Mar 15 | 23.04 | -1.65 | -1.60 | -7.0% | 4.00 | -1.26 | 86.0% | 94.7% | 322.5% | 278.4% | ||||||||
25 Feb 15 | 31/12/14 | 3 | 31/03/15 | 12.39 | 1.57 | 0.72 | 5.8% | 0.00 | 0.57 | 29.4% | 25.9% | 16.6% | 126.6% |
EPS | -3.08 sen |
Trailing PE (Sector Median: 34.0) | 0.0 |
PEG | 0.0 |
Altman Z | 0.2 |
Beaver | 0.197 |
Current Ratio | 2.63 |
Debt-Equity (DE) Ratio | 0.23 |
FCF Yield | 10.7 % |
Revenue QoQ | -40.4 % |
Revenue YoY | 4.12% |
Profit QoQ | -235.86 % |
Profit YoY | -87.91 % |
Profit Margin (Sector Median: 0.5) | -37.53 % |
ROE (ROIC: -7.53) | -7.53 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 34.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 0.5) | |
ROE (ROIC: -8.74) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.41 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -6.65 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 25.17 |
Expected Revenue (M) | 135.56 |
Expected Growth (%) | 29.0 |
MR TAN BOON WOOI added 2000000.0 units announced on 16 Jan 2024 at ~RM0.19
MR TAN SU HANG added 2550000.0 units announced on 23 Aug 2023 at ~RM0.21
DATO' SRI NG SHI ZHI added 3400000.0 units announced on 23 Aug 2023 at ~RM0.195
MR CHONG WEI CHUAN added 800000.0 units announced on 28 Feb 2023 at ~RM0.3
MR CHONG WEI CHUAN added 2720000.0 units announced on 07 Dec 2022 at ~RM0.3
MR CHONG WEI CHUAN added 2700000.0 units announced on 05 Dec 2022 at ~RM0.29
MR CHONG WEI CHUAN added 800000.0 units announced on 02 Dec 2022 at ~RM0.275
MR CHONG WEI CHUAN added 3200000.0 units announced on 30 Nov 2022 at ~RM0.28
CHONG WEI CHUAN added 350000.0 units announced on 11 Nov 2022 at ~RM0.275
CHONG WEI CHUAN added 2200000.0 units announced on 19 Oct 2022 at ~RM0.245
CHONG WEI CHUAN added 2250000.0 units announced on 18 Oct 2022 at ~RM0.24
CHONG WEI CHUAN added 3500000.0 units announced on 17 Oct 2022 at ~RM0.23
CHONG WEI CHUAN added 2700000.0 units announced on 14 Oct 2022 at ~RM0.245
CHONG WEI CHUAN added 1735100.0 units announced on 13 Oct 2022 at ~RM0.245
CHONG WEI CHUAN added 2000000.0 units announced on 12 Oct 2022 at ~RM0.245
DATO SRI CHONG WEI CHUAN reduced 100000.0 units announced on 26 Sep 2022 at ~RM0.26
DATO SRI CHONG WEI CHUAN reduced 100000.0 units announced on 21 Sep 2022 at ~RM0.245
DATO SRI CHONG WEI CHUAN reduced 1150000.0 units announced on 19 Sep 2022 at ~RM0.23
DATO SRI CHONG WEI CHUAN reduced 1500000.0 units announced on 09 Sep 2022 at ~RM0.255
DATO' KHOO YIK CHOU reduced 13096400.0 units announced on 05 Sep 2022 at ~RM0.27
DATO' KHOO YIK CHOU added 900000.0 units announced on 03 Aug 2022 at ~RM0.85
DATO KHOO YIK CHOU added 1100000.0 units announced on 29 Jul 2022 at ~RM0.835
MR CHONG WEI LIANG reduced 50000.0 units announced on 15 Jul 2022 at ~RM0.85
MR CHONG WEI LIANG added 540000.0 units announced on 30 Jun 2022 at ~RM0.9
MR CHONG WEI LIANG added 1000000.0 units announced on 27 Jun 2022 at ~RM0.89
DATO KHOO YIK CHOU added 1725000.0 units announced on 16 Jun 2022 at ~RM0.9
DATO KHOO YIK CHOU added 80000.0 units announced on 08 Apr 2022 at ~RM0.81
DATO KHOO YIK CHOU added 60000.0 units announced on 06 Apr 2022 at ~RM0.805
DATO KHOO YIK CHOU added 20000.0 units announced on 05 Apr 2022 at ~RM0.8
DATO KHOO YIK CHOU added 230000.0 units announced on 04 Apr 2022 at ~RM0.795
DATO KHOO YIK CHOU added 80000.0 units announced on 01 Apr 2022 at ~RM0.785
DATO KHOO YIK CHOU added 250000.0 units announced on 31 Mar 2022 at ~RM0.775
DATO KHOO YIK CHOU added 3150000.0 units announced on 30 Mar 2022 at ~RM0.76
DATO KHOO YIK CHOU added 3150000.0 units announced on 29 Mar 2022 at ~RM0.76
DATO SRI CHONG WEI CHUAN added 850000.0 units announced on 07 Dec 2021 at ~RM0.54
DATO KHOO YIK CHOU added 30000.0 units announced on 23 Jul 2021 at ~RM0.745
DATO KHOO YIK CHOU added 30000.0 units announced on 22 Jul 2021 at ~RM0.735
DATO KHOO YIK CHOU added 43200.0 units announced on 19 Jul 2021 at ~RM0.715
Market Cap: 79 M.
Number of Shares: 456 M.
Adjusted Float: 100%.
Stock highly correlated with
VINVEST (92%)
WANGZNG (92%)
AMTEL (91%)
BJFOOD (91%)
Jade Marvel Group Bhd (formely known as JMR Conglomeration Bhd), an investment holding company, is engaged in the manufacture and trade of bituminous premix, tarmac, emulsion, and quarry in Malaysia. The company is also involved in the development and lease of properties, and also offers construction and road paving services. It also provides management and road marking contract services. The company is based in Kuala Lumpur, Malaysia. JMR Conglomeration Bhd. is a subsidiary of JMR Consolidated Holdings Sdn. Bhd.
Sectors: Industrial Products, Building Materials, Industrial Products & Services, Penny Stocks
Code: 7043
Website: https://www.jademarvel.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Jun-2023
Shareholder | % | Value (M) |
---|---|---|
JMR Consolidated Holdings Sdn Bhd | 20.82% | 16.63 |
Jatiwi Sdn. Bhd. | 4.93% | 3.94 |
Yeoh Guan Fook | 4.67% | 3.73 |
Tan Boon Wooi | 4.27% | 3.41 |
Fong Ah Fook Civil Construction Sdn. Bhd. | 4.25% | 3.39 |
Jiran Wira Sdn Bhd | 4.11% | 3.28 |
Zenith Super Sdn Bhd | 3.44% | 2.75 |
Lee Youth Chean | 3.37% | 2.69 |
Chong Wei Chuan | 3.12% | 2.49 |
UOB Kay Hian Pte Ltd | 3.12% | 2.49 |
Chew Ah Luck | 2.94% | 2.35 |
Chou Sing Hoan | 2.67% | 2.13 |
Ong Yick Sing | 1.95% | 1.56 |
Leong Kim Fong | 1.72% | 1.37 |
Yeoh Lip Khoon | 1.65% | 1.32 |
G.N.K. Management Sdn Bhd | 1.42% | 1.13 |
Hoton Sdn Bhd | 1.42% | 1.13 |
Chew Hun Seng | 1.39% | 1.11 |
Tan Eng Kong | 1.22% | 0.97 |
Big 1 Asset Sdn Bhd | 1.13% | 0.9 |
Lee Pei Mei | 1.11% | 0.89 |
X Infinity Holding Sdn Bhd | 1.1% | 0.88 |
Keh Chuan Seng | 0.96% | 0.77 |
Tay Hock Soon | 0.84% | 0.67 |
Dato' Sri Ng Shi Zhi | 0.78% | 0.62 |
Vanlite Enterprise Sdn Bhd | 0.74% | 0.59 |
Fly98 Ecommerce Technology Sdn Bhd | 0.73% | 0.58 |
Dollaihismanto Bin Salleh | 0.73% | 0.58 |
UBS AG | 0.7% | 0.56 |
Tan Pui San | 0.68% | 0.54 |
Tan Su Hang | 0.59% | 0.47 |