[JADI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.89%
YoY- -85.42%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 77,690 79,604 84,148 77,224 86,679 93,276 93,770 -11.73%
PBT -1,064 -352 -250 -1,980 3,522 7,928 9,642 -
Tax 953 1,108 1,662 3,168 559 -821 -1,352 -
NP -111 756 1,412 1,188 4,081 7,106 8,290 -
-
NP to SH -111 756 1,412 1,188 4,081 7,106 8,290 -
-
Tax Rate - - - - -15.87% 10.36% 14.02% -
Total Cost 77,801 78,848 82,736 76,036 82,598 86,169 85,480 -6.05%
-
Net Worth 94,350 120,487 120,019 126,225 119,615 126,236 119,432 -14.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 94,350 120,487 120,019 126,225 119,615 126,236 119,432 -14.48%
NOSH 555,000 708,750 705,999 742,500 703,620 701,315 702,542 -14.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.14% 0.95% 1.68% 1.54% 4.71% 7.62% 8.84% -
ROE -0.12% 0.63% 1.18% 0.94% 3.41% 5.63% 6.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.00 11.23 11.92 10.40 12.32 13.30 13.35 3.20%
EPS -0.02 0.11 0.20 0.16 0.58 1.01 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 742,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.55 5.69 6.01 5.52 6.19 6.66 6.70 -11.74%
EPS -0.01 0.05 0.10 0.08 0.29 0.51 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0861 0.0857 0.0901 0.0854 0.0902 0.0853 -14.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.13 0.14 0.15 0.17 0.14 0.20 -
P/RPS 0.79 1.16 1.17 1.44 1.38 1.05 1.50 -34.65%
P/EPS -550.00 121.87 70.00 93.75 29.31 13.82 16.95 -
EY -0.18 0.82 1.43 1.07 3.41 7.24 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.82 0.88 1.00 0.78 1.18 -32.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 15/08/12 23/05/12 22/02/12 25/11/11 23/08/11 -
Price 0.105 0.12 0.12 0.14 0.17 0.19 0.17 -
P/RPS 0.75 1.07 1.01 1.35 1.38 1.43 1.27 -29.49%
P/EPS -525.00 112.50 60.00 87.50 29.31 18.75 14.41 -
EY -0.19 0.89 1.67 1.14 3.41 5.33 6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.71 0.82 1.00 1.06 1.00 -27.18%

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