[JADI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -86.51%
YoY- -95.81%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,404 15,871 71,452 57,326 38,891 17,834 75,329 -41.93%
PBT 742 1,118 -3,866 -763 -1,033 -898 598 15.51%
Tax 137 109 960 792 1,248 1,068 1,425 -79.10%
NP 879 1,227 -2,906 29 215 170 2,023 -42.72%
-
NP to SH 879 1,227 -2,906 29 215 170 2,023 -42.72%
-
Tax Rate -18.46% -9.75% - - - - -238.29% -
Total Cost 32,525 14,644 74,358 57,297 38,676 17,664 73,306 -41.91%
-
Net Worth 127,854 151,570 146,505 129,000 129,000 153,000 125,156 1.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 127,854 151,570 146,505 129,000 129,000 153,000 125,156 1.43%
NOSH 799,090 721,764 697,647 716,666 716,666 850,000 695,312 9.74%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.63% 7.73% -4.07% 0.05% 0.55% 0.95% 2.69% -
ROE 0.69% 0.81% -1.98% 0.02% 0.17% 0.11% 1.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.18 2.20 10.24 8.00 5.43 2.10 10.83 -47.08%
EPS 0.11 0.17 -0.41 0.00 0.03 0.02 0.29 -47.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.18 0.18 0.18 0.18 -7.57%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.39 1.13 5.11 4.10 2.78 1.27 5.38 -41.86%
EPS 0.06 0.09 -0.21 0.00 0.02 0.01 0.14 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.1083 0.1047 0.0922 0.0922 0.1093 0.0894 1.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.065 0.10 0.115 0.175 0.13 0.14 0.10 -
P/RPS 1.55 4.55 1.12 2.19 2.40 6.67 0.92 41.72%
P/EPS 59.09 58.82 -27.61 4,324.71 433.33 700.00 34.37 43.65%
EY 1.69 1.70 -3.62 0.02 0.23 0.14 2.91 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.55 0.97 0.72 0.78 0.56 -18.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 19/05/15 17/02/15 20/11/14 19/08/14 20/05/14 18/02/14 -
Price 0.05 0.07 0.095 0.17 0.185 0.13 0.115 -
P/RPS 1.20 3.18 0.93 2.13 3.41 6.20 1.06 8.64%
P/EPS 45.45 41.18 -22.81 4,201.15 616.67 650.00 39.53 9.77%
EY 2.20 2.43 -4.38 0.02 0.16 0.15 2.53 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.45 0.94 1.03 0.72 0.64 -38.40%

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