[JADI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 351.35%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 75,329 56,608 38,961 19,169 77,690 59,703 42,074 47.28%
PBT 598 872 1,205 338 -1,064 -264 -125 -
Tax 1,425 -180 -265 -59 953 831 831 43.12%
NP 2,023 692 940 279 -111 567 706 101.35%
-
NP to SH 2,023 692 940 279 -111 567 706 101.35%
-
Tax Rate -238.29% 20.64% 21.99% 17.46% - - - -
Total Cost 73,306 55,916 38,021 18,890 77,801 59,136 41,368 46.28%
-
Net Worth 125,156 117,639 122,923 118,575 94,350 120,487 120,019 2.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 125,156 117,639 122,923 118,575 94,350 120,487 120,019 2.82%
NOSH 695,312 691,999 723,076 697,500 555,000 708,750 705,999 -1.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.69% 1.22% 2.41% 1.46% -0.14% 0.95% 1.68% -
ROE 1.62% 0.59% 0.76% 0.24% -0.12% 0.47% 0.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.83 8.18 5.39 2.75 14.00 8.42 5.96 48.74%
EPS 0.29 0.10 0.13 0.04 -0.02 0.08 0.10 102.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 697,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.38 4.05 2.78 1.37 5.55 4.27 3.01 47.12%
EPS 0.14 0.05 0.07 0.02 -0.01 0.04 0.05 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0841 0.0878 0.0847 0.0674 0.0861 0.0858 2.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.115 0.115 0.10 0.11 0.13 0.14 -
P/RPS 0.92 1.41 2.13 3.64 0.79 1.54 2.35 -46.39%
P/EPS 34.37 115.00 88.46 250.00 -550.00 162.50 140.00 -60.69%
EY 2.91 0.87 1.13 0.40 -0.18 0.62 0.71 155.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.68 0.59 0.65 0.76 0.82 -22.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 -
Price 0.115 0.125 0.125 0.13 0.105 0.12 0.12 -
P/RPS 1.06 1.53 2.32 4.73 0.75 1.42 2.01 -34.64%
P/EPS 39.53 125.00 96.15 325.00 -525.00 150.00 120.00 -52.20%
EY 2.53 0.80 1.04 0.31 -0.19 0.67 0.83 109.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.74 0.76 0.62 0.71 0.71 -6.66%

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