[JADI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -86.43%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 39,572 29,364 13,366 47,792 36,017 20,215 9,680 155.01%
PBT -7,832 -5,668 -1,599 762 3,623 -6,199 -4,986 35.01%
Tax 50 83 112 -303 -240 -21 -7 -
NP -7,782 -5,585 -1,487 459 3,383 -6,220 -4,993 34.31%
-
NP to SH -7,782 -5,585 -1,487 459 3,383 -6,220 -4,993 34.31%
-
Tax Rate - - - 39.76% 6.62% - - -
Total Cost 47,354 34,949 14,853 47,333 32,634 26,435 14,673 117.92%
-
Net Worth 134,663 124,304 122,420 122,420 122,420 122,420 122,420 6.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 134,663 124,304 122,420 122,420 122,420 122,420 122,420 6.54%
NOSH 1,035,990 1,035,990 941,820 941,820 941,820 941,820 941,820 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -19.67% -19.02% -11.13% 0.96% 9.39% -30.77% -51.58% -
ROE -5.78% -4.49% -1.21% 0.37% 2.76% -5.08% -4.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.82 2.83 1.42 5.08 3.82 2.15 1.03 139.02%
EPS -0.75 -0.54 -0.16 0.05 0.36 -0.66 -0.53 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.83 2.10 0.96 3.42 2.57 1.44 0.69 155.56%
EPS -0.56 -0.40 -0.11 0.03 0.24 -0.44 -0.36 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0888 0.0875 0.0875 0.0875 0.0875 0.0875 6.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.065 0.055 0.05 0.035 0.035 0.04 0.045 -
P/RPS 1.70 1.94 3.52 0.69 0.92 1.86 4.38 -46.69%
P/EPS -8.65 -10.20 -31.66 71.81 9.74 -6.06 -8.49 1.24%
EY -11.56 -9.80 -3.16 1.39 10.26 -16.51 -11.78 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.38 0.27 0.27 0.31 0.35 26.76%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 26/08/19 31/05/19 22/02/19 27/11/18 29/08/18 -
Price 0.055 0.06 0.055 0.035 0.035 0.035 0.045 -
P/RPS 1.44 2.12 3.88 0.69 0.92 1.63 4.38 -52.26%
P/EPS -7.32 -11.13 -34.83 71.81 9.74 -5.30 -8.49 -9.38%
EY -13.66 -8.99 -2.87 1.39 10.26 -18.87 -11.78 10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.42 0.27 0.27 0.27 0.35 12.88%

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