[JADI] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 13.85%
YoY- -42.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 26,148 32,766 36,194 38,728 28,996 43,060 44,904 -30.33%
PBT -9,664 -11,011 -7,780 -6,672 -8,032 -7,947 -2,973 119.91%
Tax 412 94 125 104 408 24 109 143.24%
NP -9,252 -10,917 -7,654 -6,568 -7,624 -7,923 -2,864 118.99%
-
NP to SH -9,252 -10,917 -7,654 -6,568 -7,624 -7,923 -2,864 118.99%
-
Tax Rate - - - - - - - -
Total Cost 35,400 43,683 43,849 45,296 36,620 50,983 47,768 -18.15%
-
Net Worth 96,873 96,873 96,873 107,637 107,637 107,637 107,637 -6.80%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 96,873 96,873 96,873 107,637 107,637 107,637 107,637 -6.80%
NOSH 1,076,490 1,076,490 1,076,490 1,076,490 1,076,490 1,076,490 1,076,490 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -35.38% -33.32% -21.15% -16.96% -26.29% -18.40% -6.38% -
ROE -9.55% -11.27% -7.90% -6.10% -7.08% -7.36% -2.66% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.43 3.04 3.36 3.60 2.69 4.00 4.17 -30.30%
EPS -0.84 -1.01 -0.71 -0.62 -0.72 -0.74 -0.27 113.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.10 0.10 0.10 -6.80%
Adjusted Per Share Value based on latest NOSH - 1,076,490
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.87 2.34 2.59 2.77 2.07 3.08 3.21 -30.31%
EPS -0.66 -0.78 -0.55 -0.47 -0.54 -0.57 -0.20 122.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0692 0.0692 0.0769 0.0769 0.0769 0.0769 -6.81%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.045 0.07 0.085 0.075 0.08 0.095 0.105 -
P/RPS 1.85 2.30 2.53 2.08 2.97 2.37 2.52 -18.66%
P/EPS -5.24 -6.90 -11.95 -12.29 -11.29 -12.91 -39.46 -74.06%
EY -19.10 -14.49 -8.37 -8.14 -8.85 -7.75 -2.53 286.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.94 0.75 0.80 0.95 1.05 -39.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 28/02/23 24/11/22 30/08/22 31/05/22 25/02/22 -
Price 0.065 0.06 0.07 0.08 0.08 0.09 0.105 -
P/RPS 2.68 1.97 2.08 2.22 2.97 2.25 2.52 4.20%
P/EPS -7.56 -5.92 -9.84 -13.11 -11.29 -12.23 -39.46 -66.86%
EY -13.22 -16.90 -10.16 -7.63 -8.85 -8.18 -2.53 202.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.78 0.80 0.80 0.90 1.05 -22.29%

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