[JADI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 6.57%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 19,364 7,249 43,060 33,678 20,463 10,183 45,092 -43.05%
PBT -3,336 -2,008 -7,947 -2,230 -2,392 -542 -1,696 56.92%
Tax 52 102 24 82 93 125 -140 -
NP -3,284 -1,906 -7,923 -2,148 -2,299 -417 -1,836 47.29%
-
NP to SH -3,284 -1,906 -7,923 -2,148 -2,299 -417 -1,836 47.29%
-
Tax Rate - - - - - - - -
Total Cost 22,648 9,155 50,983 35,826 22,762 10,600 46,928 -38.44%
-
Net Worth 107,637 107,637 107,637 107,637 105,191 115,710 115,710 -4.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 107,637 107,637 107,637 107,637 105,191 115,710 115,710 -4.70%
NOSH 1,076,490 1,076,490 1,076,490 1,076,490 1,052,030 1,052,030 1,052,030 1.54%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -16.96% -26.29% -18.40% -6.38% -11.23% -4.10% -4.07% -
ROE -3.05% -1.77% -7.36% -2.00% -2.19% -0.36% -1.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.80 0.67 4.00 3.13 1.95 0.97 4.29 -43.92%
EPS -0.31 -0.18 -0.74 -0.20 -0.22 -0.04 -0.17 49.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.11 0.11 -6.15%
Adjusted Per Share Value based on latest NOSH - 1,076,490
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.38 0.52 3.08 2.41 1.46 0.73 3.22 -43.12%
EPS -0.23 -0.14 -0.57 -0.15 -0.16 -0.03 -0.13 46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0769 0.0769 0.0769 0.0751 0.0826 0.0826 -4.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.075 0.08 0.095 0.105 0.13 0.085 0.12 -
P/RPS 4.17 11.88 2.37 3.36 6.68 8.78 2.80 30.38%
P/EPS -24.58 -45.18 -12.91 -52.62 -59.48 -214.42 -68.75 -49.59%
EY -4.07 -2.21 -7.75 -1.90 -1.68 -0.47 -1.45 98.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.95 1.05 1.30 0.77 1.09 -22.04%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 31/05/22 25/02/22 26/11/21 28/09/21 28/05/21 -
Price 0.08 0.08 0.09 0.105 0.09 0.135 0.085 -
P/RPS 4.45 11.88 2.25 3.36 4.63 13.95 1.98 71.49%
P/EPS -26.22 -45.18 -12.23 -52.62 -41.18 -340.55 -48.70 -33.79%
EY -3.81 -2.21 -8.18 -1.90 -2.43 -0.29 -2.05 51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.90 1.05 0.90 1.23 0.77 2.57%

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