JADEM | JADE MARVEL GROUP BERHAD [NS]

9 9
0.180 (0.0%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

JADEM | JADE MARVEL GROUP BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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%

Historical Dividends

Financial Ratios

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 10.4 %
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 %

Adjusted Financial Ratios

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

Fair Value

Weighted Average Fair Value:

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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


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

Summary


Market Cap: 82 M.

Number of Shares: 456 M.

Adjusted Float: 100%.

Stock highly correlated with

VINVEST (93%)

AMTEL (92%)

WANGZNG (92%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 30-Jun-2023

Shareholder % Value (M)
JMR Consolidated Holdings Sdn Bhd 20.82% 17.1
Jatiwi Sdn. Bhd. 4.93% 4.05
Yeoh Guan Fook 4.67% 3.84
Tan Boon Wooi 4.27% 3.51
Fong Ah Fook Civil Construction Sdn. Bhd. 4.25% 3.49
Jiran Wira Sdn Bhd 4.11% 3.38
Zenith Super Sdn Bhd 3.44% 2.83
Lee Youth Chean 3.37% 2.77
Chong Wei Chuan 3.12% 2.56
UOB Kay Hian Pte Ltd 3.12% 2.56
Chew Ah Luck 2.94% 2.41
Chou Sing Hoan 2.67% 2.19
Ong Yick Sing 1.95% 1.6
Leong Kim Fong 1.72% 1.41
Yeoh Lip Khoon 1.65% 1.36
G.N.K. Management Sdn Bhd 1.42% 1.17
Hoton Sdn Bhd 1.42% 1.17
Chew Hun Seng 1.39% 1.14
Tan Eng Kong 1.22% 1.0
Big 1 Asset Sdn Bhd 1.13% 0.93
Lee Pei Mei 1.11% 0.91
X Infinity Holding Sdn Bhd 1.1% 0.9
Keh Chuan Seng 0.96% 0.79
Tay Hock Soon 0.84% 0.69
Dato' Sri Ng Shi Zhi 0.78% 0.64
Vanlite Enterprise Sdn Bhd 0.74% 0.61
Fly98 Ecommerce Technology Sdn Bhd 0.73% 0.6
Dollaihismanto Bin Salleh 0.73% 0.6
UBS AG 0.7% 0.57
Tan Pui San 0.68% 0.56
Tan Su Hang 0.59% 0.48
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.