[JADI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -26.38%
YoY- 22.05%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 38,891 17,834 75,329 56,608 38,961 19,169 77,690 -37.03%
PBT -1,033 -898 598 872 1,205 338 -1,064 -1.95%
Tax 1,248 1,068 1,425 -180 -265 -59 953 19.75%
NP 215 170 2,023 692 940 279 -111 -
-
NP to SH 215 170 2,023 692 940 279 -111 -
-
Tax Rate - - -238.29% 20.64% 21.99% 17.46% - -
Total Cost 38,676 17,664 73,306 55,916 38,021 18,890 77,801 -37.32%
-
Net Worth 129,000 153,000 125,156 117,639 122,923 118,575 94,350 23.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 129,000 153,000 125,156 117,639 122,923 118,575 94,350 23.25%
NOSH 716,666 850,000 695,312 691,999 723,076 697,500 555,000 18.63%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.55% 0.95% 2.69% 1.22% 2.41% 1.46% -0.14% -
ROE 0.17% 0.11% 1.62% 0.59% 0.76% 0.24% -0.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.43 2.10 10.83 8.18 5.39 2.75 14.00 -46.90%
EPS 0.03 0.02 0.29 0.10 0.13 0.04 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.78 1.27 5.38 4.05 2.78 1.37 5.55 -37.00%
EPS 0.02 0.01 0.14 0.05 0.07 0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.1093 0.0894 0.0841 0.0878 0.0847 0.0674 23.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.14 0.10 0.115 0.115 0.10 0.11 -
P/RPS 2.40 6.67 0.92 1.41 2.13 3.64 0.79 110.18%
P/EPS 433.33 700.00 34.37 115.00 88.46 250.00 -550.00 -
EY 0.23 0.14 2.91 0.87 1.13 0.40 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.56 0.68 0.68 0.59 0.65 7.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 -
Price 0.185 0.13 0.115 0.125 0.125 0.13 0.105 -
P/RPS 3.41 6.20 1.06 1.53 2.32 4.73 0.75 175.21%
P/EPS 616.67 650.00 39.53 125.00 96.15 325.00 -525.00 -
EY 0.16 0.15 2.53 0.80 1.04 0.31 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.64 0.74 0.74 0.76 0.62 40.40%

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