[JADI] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -12.18%
YoY- 39.0%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 80,704 81,632 87,488 96,674 84,836 74,297 66,808 13.36%
PBT -422 -3,974 -400 5,729 7,609 2,956 1,484 -
Tax -6 -20 -120 1,093 159 218 274 -
NP -429 -3,994 -520 6,822 7,768 3,174 1,758 -
-
NP to SH -429 -3,994 -520 6,822 7,768 3,174 1,758 -
-
Tax Rate - - - -19.08% -2.09% -7.37% -18.46% -
Total Cost 81,133 85,626 88,008 89,852 77,068 71,122 65,050 15.79%
-
Net Worth 160,089 150,671 150,671 150,671 160,089 136,057 127,854 16.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 160,089 150,671 150,671 150,671 160,089 136,057 127,854 16.09%
NOSH 941,820 941,820 941,820 941,820 941,820 850,356 799,090 11.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.53% -4.89% -0.59% 7.06% 9.16% 4.27% 2.63% -
ROE -0.27% -2.65% -0.35% 4.53% 4.85% 2.33% 1.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.57 8.67 9.29 10.27 9.01 8.74 8.36 1.66%
EPS -0.04 -0.42 -0.04 0.76 0.88 0.37 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.17 0.16 0.16 4.10%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.77 5.83 6.25 6.91 6.06 5.31 4.77 13.46%
EPS -0.03 -0.29 -0.04 0.49 0.56 0.23 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1077 0.1077 0.1077 0.1144 0.0972 0.0914 16.06%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.07 0.08 0.105 0.085 0.055 0.065 -
P/RPS 0.76 0.81 0.86 1.02 0.94 0.63 0.78 -1.70%
P/EPS -142.57 -16.50 -144.88 14.49 10.30 14.73 29.55 -
EY -0.70 -6.06 -0.69 6.90 9.71 6.79 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.50 0.66 0.50 0.34 0.41 -4.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 17/11/16 26/08/16 31/05/16 18/02/16 20/11/15 25/08/15 -
Price 0.07 0.06 0.08 0.09 0.10 0.095 0.05 -
P/RPS 0.82 0.69 0.86 0.88 1.11 1.09 0.60 23.03%
P/EPS -153.54 -14.15 -144.88 12.42 12.12 25.45 22.73 -
EY -0.65 -7.07 -0.69 8.05 8.25 3.93 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.50 0.56 0.59 0.59 0.31 20.38%

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