[JADI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -23.43%
YoY- -69.19%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 59,703 42,074 19,306 86,679 69,957 46,885 22,899 89.10%
PBT -264 -125 -495 3,522 5,946 4,821 2,360 -
Tax 831 831 792 559 -616 -676 -323 -
NP 567 706 297 4,081 5,330 4,145 2,037 -57.26%
-
NP to SH 567 706 297 4,081 5,330 4,145 2,037 -57.26%
-
Tax Rate - - - -15.87% 10.36% 14.02% 13.69% -
Total Cost 59,136 41,368 19,009 82,598 64,627 42,740 20,862 99.91%
-
Net Worth 120,487 120,019 126,225 119,615 126,236 119,432 119,410 0.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,487 120,019 126,225 119,615 126,236 119,432 119,410 0.59%
NOSH 708,750 705,999 742,500 703,620 701,315 702,542 702,413 0.59%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.95% 1.68% 1.54% 4.71% 7.62% 8.84% 8.90% -
ROE 0.47% 0.59% 0.24% 3.41% 4.22% 3.47% 1.71% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.42 5.96 2.60 12.32 9.98 6.67 3.26 87.92%
EPS 0.08 0.10 0.04 0.58 0.76 0.59 0.29 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.18 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 693,888
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.27 3.01 1.38 6.19 5.00 3.35 1.64 88.92%
EPS 0.04 0.05 0.02 0.29 0.38 0.30 0.15 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0858 0.0902 0.0855 0.0902 0.0854 0.0853 0.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.13 0.14 0.15 0.17 0.14 0.20 0.23 -
P/RPS 1.54 2.35 5.77 1.38 1.40 3.00 7.06 -63.66%
P/EPS 162.50 140.00 375.00 29.31 18.42 33.90 79.31 61.10%
EY 0.62 0.71 0.27 3.41 5.43 2.95 1.26 -37.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.88 1.00 0.78 1.18 1.35 -31.74%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 15/08/12 23/05/12 22/02/12 25/11/11 23/08/11 20/05/11 -
Price 0.12 0.12 0.14 0.17 0.19 0.17 0.23 -
P/RPS 1.42 2.01 5.38 1.38 1.90 2.55 7.06 -65.57%
P/EPS 150.00 120.00 350.00 29.31 25.00 28.81 79.31 52.75%
EY 0.67 0.83 0.29 3.41 4.00 3.47 1.26 -34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.82 1.00 1.06 1.00 1.35 -34.76%

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