[JADI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 119.26%
YoY- 1922.52%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 76,434 77,782 71,336 75,329 75,477 77,922 76,676 -0.21%
PBT -1,017 -2,066 -3,592 598 1,162 2,410 1,352 -
Tax 1,055 2,496 4,272 1,425 -240 -530 -236 -
NP 38 430 680 2,023 922 1,880 1,116 -89.47%
-
NP to SH 38 430 680 2,023 922 1,880 1,116 -89.47%
-
Tax Rate - - - -238.29% 20.65% 21.99% 17.46% -
Total Cost 76,396 77,352 70,656 73,306 74,554 76,042 75,560 0.73%
-
Net Worth 129,000 129,000 153,000 125,156 117,639 122,923 118,575 5.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,000 129,000 153,000 125,156 117,639 122,923 118,575 5.77%
NOSH 716,666 716,666 850,000 695,312 691,999 723,076 697,500 1.82%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.05% 0.55% 0.95% 2.69% 1.22% 2.41% 1.46% -
ROE 0.03% 0.33% 0.44% 1.62% 0.78% 1.53% 0.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.67 10.85 8.39 10.83 10.91 10.78 10.99 -1.94%
EPS 0.00 0.06 0.08 0.29 0.13 0.26 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 696,818
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.46 5.56 5.10 5.38 5.39 5.57 5.48 -0.24%
EPS 0.00 0.03 0.05 0.14 0.07 0.13 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.0922 0.1093 0.0894 0.0841 0.0878 0.0847 5.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.175 0.13 0.14 0.10 0.115 0.115 0.10 -
P/RPS 1.64 1.20 1.67 0.92 1.05 1.07 0.91 48.04%
P/EPS 3,243.59 216.67 175.00 34.37 86.25 44.23 62.50 1287.99%
EY 0.03 0.46 0.57 2.91 1.16 2.26 1.60 -92.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.78 0.56 0.68 0.68 0.59 39.25%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 -
Price 0.17 0.185 0.13 0.115 0.125 0.125 0.13 -
P/RPS 1.59 1.70 1.55 1.06 1.15 1.16 1.18 21.97%
P/EPS 3,150.92 308.33 162.50 39.53 93.75 48.08 81.25 1043.16%
EY 0.03 0.32 0.62 2.53 1.07 2.08 1.23 -91.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 0.72 0.64 0.74 0.74 0.76 15.20%

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