[JADI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -2243.08%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 36,017 20,215 9,680 56,133 43,509 30,689 13,600 91.07%
PBT 3,623 -6,199 -4,986 -10,145 639 -2,616 -541 -
Tax -240 -21 -7 394 -184 -184 -141 42.42%
NP 3,383 -6,220 -4,993 -9,751 455 -2,800 -682 -
-
NP to SH 3,383 -6,220 -4,993 -9,751 455 -2,800 -682 -
-
Tax Rate 6.62% - - - 28.79% - - -
Total Cost 32,634 26,435 14,673 65,884 43,054 33,489 14,282 73.22%
-
Net Worth 122,420 122,420 122,420 122,420 131,838 131,838 131,838 -4.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 122,420 122,420 122,420 122,420 131,838 131,838 131,838 -4.80%
NOSH 941,820 941,820 941,820 941,820 941,820 941,820 941,820 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.39% -30.77% -51.58% -17.37% 1.05% -9.12% -5.01% -
ROE 2.76% -5.08% -4.08% -7.97% 0.35% -2.12% -0.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.82 2.15 1.03 5.96 4.62 3.26 1.44 91.29%
EPS 0.36 -0.66 -0.53 -1.04 0.05 -0.30 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.14 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.57 1.44 0.69 4.01 3.11 2.19 0.97 91.13%
EPS 0.24 -0.44 -0.36 -0.70 0.03 -0.20 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0875 0.0875 0.0875 0.0942 0.0942 0.0942 -4.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.035 0.04 0.045 0.055 0.055 0.06 0.065 -
P/RPS 0.92 1.86 4.38 0.92 1.19 1.84 4.50 -65.19%
P/EPS 9.74 -6.06 -8.49 -5.31 113.83 -20.18 -89.75 -
EY 10.26 -16.51 -11.78 -18.83 0.88 -4.96 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.35 0.42 0.39 0.43 0.46 -29.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 27/11/18 29/08/18 31/05/18 23/02/18 24/11/17 25/08/17 -
Price 0.035 0.035 0.045 0.045 0.06 0.055 0.05 -
P/RPS 0.92 1.63 4.38 0.75 1.30 1.69 3.46 -58.55%
P/EPS 9.74 -5.30 -8.49 -4.35 124.18 -18.50 -69.04 -
EY 10.26 -18.87 -11.78 -23.01 0.81 -5.41 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.35 0.35 0.43 0.39 0.36 -17.40%

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