[JADI] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.71%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 19,169 17,987 17,629 22,768 19,306 16,722 23,072 -11.61%
PBT 338 -800 -139 370 -495 -2,424 1,125 -55.10%
Tax -59 122 0 39 792 1,175 60 -
NP 279 -678 -139 409 297 -1,249 1,185 -61.83%
-
NP to SH 279 -678 -139 409 297 -1,249 1,185 -61.83%
-
Tax Rate 17.46% - - -10.54% - - -5.33% -
Total Cost 18,890 18,665 17,768 22,359 19,009 17,971 21,887 -9.34%
-
Net Worth 118,575 115,259 118,150 115,883 126,225 117,961 125,470 -3.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,575 115,259 118,150 115,883 126,225 117,961 125,470 -3.69%
NOSH 697,500 677,999 695,000 681,666 742,500 693,888 697,058 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.46% -3.77% -0.79% 1.80% 1.54% -7.47% 5.14% -
ROE 0.24% -0.59% -0.12% 0.35% 0.24% -1.06% 0.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.75 2.65 2.54 3.34 2.60 2.41 3.31 -11.61%
EPS 0.04 -0.10 -0.02 0.06 0.04 -0.18 0.17 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 681,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.37 1.28 1.26 1.63 1.38 1.19 1.65 -11.64%
EPS 0.02 -0.05 -0.01 0.03 0.02 -0.09 0.08 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0823 0.0844 0.0828 0.0901 0.0842 0.0896 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.11 0.13 0.14 0.15 0.17 0.14 -
P/RPS 3.64 4.15 5.13 4.19 5.77 7.05 4.23 -9.52%
P/EPS 250.00 -110.00 -650.00 233.33 375.00 -94.44 82.35 109.51%
EY 0.40 -0.91 -0.15 0.43 0.27 -1.06 1.21 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.76 0.82 0.88 1.00 0.78 -16.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 22/02/12 25/11/11 -
Price 0.13 0.105 0.12 0.12 0.14 0.17 0.19 -
P/RPS 4.73 3.96 4.73 3.59 5.38 7.05 5.74 -12.09%
P/EPS 325.00 -105.00 -600.00 200.00 350.00 -94.44 111.76 103.60%
EY 0.31 -0.95 -0.17 0.50 0.29 -1.06 0.89 -50.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.71 0.71 0.82 1.00 1.06 -19.87%

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