[JADI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 68.46%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,336 75,329 75,477 77,922 76,676 77,690 79,604 -7.05%
PBT -3,592 598 1,162 2,410 1,352 -1,064 -352 371.13%
Tax 4,272 1,425 -240 -530 -236 953 1,108 146.08%
NP 680 2,023 922 1,880 1,116 -111 756 -6.82%
-
NP to SH 680 2,023 922 1,880 1,116 -111 756 -6.82%
-
Tax Rate - -238.29% 20.65% 21.99% 17.46% - - -
Total Cost 70,656 73,306 74,554 76,042 75,560 77,801 78,848 -7.05%
-
Net Worth 153,000 125,156 117,639 122,923 118,575 94,350 120,487 17.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 153,000 125,156 117,639 122,923 118,575 94,350 120,487 17.28%
NOSH 850,000 695,312 691,999 723,076 697,500 555,000 708,750 12.89%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.95% 2.69% 1.22% 2.41% 1.46% -0.14% 0.95% -
ROE 0.44% 1.62% 0.78% 1.53% 0.94% -0.12% 0.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.39 10.83 10.91 10.78 10.99 14.00 11.23 -17.67%
EPS 0.08 0.29 0.13 0.26 0.16 -0.02 0.11 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 734,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.10 5.38 5.39 5.57 5.48 5.55 5.69 -7.04%
EPS 0.05 0.14 0.07 0.13 0.08 -0.01 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.0894 0.0841 0.0878 0.0847 0.0674 0.0861 17.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.14 0.10 0.115 0.115 0.10 0.11 0.13 -
P/RPS 1.67 0.92 1.05 1.07 0.91 0.79 1.16 27.52%
P/EPS 175.00 34.37 86.25 44.23 62.50 -550.00 121.87 27.30%
EY 0.57 2.91 1.16 2.26 1.60 -0.18 0.82 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.68 0.68 0.59 0.65 0.76 1.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 -
Price 0.13 0.115 0.125 0.125 0.13 0.105 0.12 -
P/RPS 1.55 1.06 1.15 1.16 1.18 0.75 1.07 28.05%
P/EPS 162.50 39.53 93.75 48.08 81.25 -525.00 112.50 27.80%
EY 0.62 2.53 1.07 2.08 1.23 -0.19 0.89 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.74 0.74 0.76 0.62 0.71 0.93%

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