[JADI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -36.76%
YoY- -77.13%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,484 71,452 76,434 77,782 71,336 75,329 75,477 -10.90%
PBT 4,472 -3,866 -1,017 -2,066 -3,592 598 1,162 145.78%
Tax 436 960 1,055 2,496 4,272 1,425 -240 -
NP 4,908 -2,906 38 430 680 2,023 922 205.18%
-
NP to SH 4,908 -2,906 38 430 680 2,023 922 205.18%
-
Tax Rate -9.75% - - - - -238.29% 20.65% -
Total Cost 58,576 74,358 76,396 77,352 70,656 73,306 74,554 -14.86%
-
Net Worth 151,570 146,505 129,000 129,000 153,000 125,156 117,639 18.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 151,570 146,505 129,000 129,000 153,000 125,156 117,639 18.42%
NOSH 721,764 697,647 716,666 716,666 850,000 695,312 691,999 2.85%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.73% -4.07% 0.05% 0.55% 0.95% 2.69% 1.22% -
ROE 3.24% -1.98% 0.03% 0.33% 0.44% 1.62% 0.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.80 10.24 10.67 10.85 8.39 10.83 10.91 -13.36%
EPS 0.68 -0.41 0.00 0.06 0.08 0.29 0.13 201.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.18 0.18 0.18 0.18 0.17 15.14%
Adjusted Per Share Value based on latest NOSH - 450,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.54 5.11 5.46 5.56 5.10 5.38 5.39 -10.82%
EPS 0.35 -0.21 0.00 0.03 0.05 0.14 0.07 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1047 0.0922 0.0922 0.1093 0.0894 0.0841 18.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.10 0.115 0.175 0.13 0.14 0.10 0.115 -
P/RPS 1.14 1.12 1.64 1.20 1.67 0.92 1.05 5.64%
P/EPS 14.71 -27.61 3,243.59 216.67 175.00 34.37 86.25 -69.27%
EY 6.80 -3.62 0.03 0.46 0.57 2.91 1.16 225.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.97 0.72 0.78 0.56 0.68 -20.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 17/02/15 20/11/14 19/08/14 20/05/14 18/02/14 19/11/13 -
Price 0.07 0.095 0.17 0.185 0.13 0.115 0.125 -
P/RPS 0.80 0.93 1.59 1.70 1.55 1.06 1.15 -21.50%
P/EPS 10.29 -22.81 3,150.92 308.33 162.50 39.53 93.75 -77.10%
EY 9.71 -4.38 0.03 0.32 0.62 2.53 1.07 335.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.94 1.03 0.72 0.64 0.74 -41.65%

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