[JADI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -119.58%
YoY- -102.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,608 38,961 19,169 77,690 59,703 42,074 19,306 104.72%
PBT 872 1,205 338 -1,064 -264 -125 -495 -
Tax -180 -265 -59 953 831 831 792 -
NP 692 940 279 -111 567 706 297 75.66%
-
NP to SH 692 940 279 -111 567 706 297 75.66%
-
Tax Rate 20.64% 21.99% 17.46% - - - - -
Total Cost 55,916 38,021 18,890 77,801 59,136 41,368 19,009 105.16%
-
Net Worth 117,639 122,923 118,575 94,350 120,487 120,019 126,225 -4.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 117,639 122,923 118,575 94,350 120,487 120,019 126,225 -4.58%
NOSH 691,999 723,076 697,500 555,000 708,750 705,999 742,500 -4.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.22% 2.41% 1.46% -0.14% 0.95% 1.68% 1.54% -
ROE 0.59% 0.76% 0.24% -0.12% 0.47% 0.59% 0.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.18 5.39 2.75 14.00 8.42 5.96 2.60 114.56%
EPS 0.10 0.13 0.04 -0.02 0.08 0.10 0.04 84.09%
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 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 677,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.04 2.78 1.37 5.55 4.26 3.00 1.38 104.51%
EPS 0.05 0.07 0.02 -0.01 0.04 0.05 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0878 0.0847 0.0674 0.0861 0.0857 0.0901 -4.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.115 0.10 0.11 0.13 0.14 0.15 -
P/RPS 1.41 2.13 3.64 0.79 1.54 2.35 5.77 -60.87%
P/EPS 115.00 88.46 250.00 -550.00 162.50 140.00 375.00 -54.49%
EY 0.87 1.13 0.40 -0.18 0.62 0.71 0.27 118.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.59 0.65 0.76 0.82 0.88 -15.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 -
Price 0.125 0.125 0.13 0.105 0.12 0.12 0.14 -
P/RPS 1.53 2.32 4.73 0.75 1.42 2.01 5.38 -56.72%
P/EPS 125.00 96.15 325.00 -525.00 150.00 120.00 350.00 -49.63%
EY 0.80 1.04 0.31 -0.19 0.67 0.83 0.29 96.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.76 0.62 0.71 0.71 0.82 -6.60%

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