[JADI] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -513.33%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,533 15,871 14,126 18,435 21,057 17,834 18,721 -4.28%
PBT -376 1,118 -3,103 270 -135 -898 -274 23.55%
Tax 28 109 168 -456 180 1,068 1,605 -93.32%
NP -348 1,227 -2,935 -186 45 170 1,331 -
-
NP to SH -348 1,227 -2,935 -186 45 170 1,331 -
-
Tax Rate - -9.75% - 168.89% - - - -
Total Cost 17,881 14,644 17,061 18,621 21,012 17,664 17,390 1.87%
-
Net Worth 139,199 151,570 148,297 111,600 81,000 153,000 125,427 7.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 139,199 151,570 148,297 111,600 81,000 153,000 125,427 7.21%
NOSH 870,000 721,764 706,176 620,000 450,000 850,000 696,818 15.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.98% 7.73% -20.78% -1.01% 0.21% 0.95% 7.11% -
ROE -0.25% 0.81% -1.98% -0.17% 0.06% 0.11% 1.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.02 2.20 2.00 2.97 4.68 2.10 2.69 -17.42%
EPS -0.04 0.17 -0.42 -0.03 0.01 0.02 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.18 0.18 0.18 0.18 -7.57%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.25 1.13 1.01 1.32 1.50 1.27 1.34 -4.54%
EPS -0.02 0.09 -0.21 -0.01 0.00 0.01 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.1083 0.106 0.0798 0.0579 0.1093 0.0896 7.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.065 0.10 0.115 0.175 0.13 0.14 0.10 -
P/RPS 3.23 4.55 5.75 5.89 2.78 6.67 3.72 -9.00%
P/EPS -162.50 58.82 -27.67 -583.33 1,300.00 700.00 52.35 -
EY -0.62 1.70 -3.61 -0.17 0.08 0.14 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.55 0.97 0.72 0.78 0.56 -18.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 19/05/15 17/02/15 20/11/14 19/08/14 20/05/14 18/02/14 -
Price 0.05 0.07 0.095 0.17 0.185 0.13 0.115 -
P/RPS 2.48 3.18 4.75 5.72 3.95 6.20 4.28 -30.56%
P/EPS -125.00 41.18 -22.86 -566.67 1,850.00 650.00 60.21 -
EY -0.80 2.43 -4.37 -0.18 0.05 0.15 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.45 0.94 1.03 0.72 0.64 -38.40%

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