[JADI] QoQ Cumulative Quarter Result on 31-Mar-2015

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 142.22%
YoY- 621.76%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 77,767 55,723 33,404 15,871 71,452 57,326 38,891 58.51%
PBT 6,975 2,217 742 1,118 -3,866 -763 -1,033 -
Tax 146 164 137 109 960 792 1,248 -75.98%
NP 7,121 2,381 879 1,227 -2,906 29 215 924.78%
-
NP to SH 7,121 2,381 879 1,227 -2,906 29 215 924.78%
-
Tax Rate -2.09% -7.40% -18.46% -9.75% - - - -
Total Cost 70,646 53,342 32,525 14,644 74,358 57,297 38,676 49.26%
-
Net Worth 160,089 136,057 127,854 151,570 146,505 129,000 129,000 15.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 160,089 136,057 127,854 151,570 146,505 129,000 129,000 15.43%
NOSH 941,820 850,357 799,090 721,764 697,647 716,666 716,666 19.91%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.16% 4.27% 2.63% 7.73% -4.07% 0.05% 0.55% -
ROE 4.45% 1.75% 0.69% 0.81% -1.98% 0.02% 0.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.26 6.55 4.18 2.20 10.24 8.00 5.43 32.16%
EPS 0.81 0.28 0.11 0.17 -0.41 0.00 0.03 794.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.21 0.21 0.18 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 721,764
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.56 3.98 2.39 1.13 5.11 4.10 2.78 58.53%
EPS 0.51 0.17 0.06 0.09 -0.21 0.00 0.02 761.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.0972 0.0914 0.1083 0.1047 0.0922 0.0922 15.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.055 0.065 0.10 0.115 0.175 0.13 -
P/RPS 1.03 0.84 1.55 4.55 1.12 2.19 2.40 -43.01%
P/EPS 11.24 19.64 59.09 58.82 -27.61 4,324.71 433.33 -91.17%
EY 8.90 5.09 1.69 1.70 -3.62 0.02 0.23 1036.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.41 0.48 0.55 0.97 0.72 -21.52%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 20/11/15 25/08/15 19/05/15 17/02/15 20/11/14 19/08/14 -
Price 0.10 0.095 0.05 0.07 0.095 0.17 0.185 -
P/RPS 1.21 1.45 1.20 3.18 0.93 2.13 3.41 -49.78%
P/EPS 13.22 33.93 45.45 41.18 -22.81 4,201.15 616.67 -92.22%
EY 7.56 2.95 2.20 2.43 -4.38 0.02 0.16 1197.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.31 0.33 0.45 0.94 1.03 -30.95%

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