[JADI] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -387.77%
YoY- 45.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,647 19,792 19,169 17,987 17,629 22,768 19,306 -5.80%
PBT -333 867 338 -800 -139 370 -495 -23.20%
Tax 85 -206 -59 122 0 39 792 -77.38%
NP -248 661 279 -678 -139 409 297 -
-
NP to SH -248 661 279 -678 -139 409 297 -
-
Tax Rate - 23.76% 17.46% - - -10.54% - -
Total Cost 17,895 19,131 18,890 18,665 17,768 22,359 19,009 -3.94%
-
Net Worth 105,400 124,855 118,575 115,259 118,150 115,883 126,225 -11.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,400 124,855 118,575 115,259 118,150 115,883 126,225 -11.31%
NOSH 620,000 734,444 697,500 677,999 695,000 681,666 742,500 -11.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.41% 3.34% 1.46% -3.77% -0.79% 1.80% 1.54% -
ROE -0.24% 0.53% 0.24% -0.59% -0.12% 0.35% 0.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.85 2.69 2.75 2.65 2.54 3.34 2.60 6.30%
EPS -0.04 0.09 0.04 -0.10 -0.02 0.06 0.04 -
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 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 677,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.26 1.41 1.37 1.28 1.26 1.63 1.38 -5.87%
EPS -0.02 0.05 0.02 -0.05 -0.01 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0892 0.0847 0.0823 0.0844 0.0828 0.0901 -11.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.115 0.10 0.11 0.13 0.14 0.15 -
P/RPS 4.04 4.27 3.64 4.15 5.13 4.19 5.77 -21.13%
P/EPS -287.50 127.78 250.00 -110.00 -650.00 233.33 375.00 -
EY -0.35 0.78 0.40 -0.91 -0.15 0.43 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.59 0.65 0.76 0.82 0.88 -15.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 -
Price 0.125 0.125 0.13 0.105 0.12 0.12 0.14 -
P/RPS 4.39 4.64 4.73 3.96 4.73 3.59 5.38 -12.66%
P/EPS -312.50 138.89 325.00 -105.00 -600.00 200.00 350.00 -
EY -0.32 0.72 0.31 -0.95 -0.17 0.50 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.76 0.62 0.71 0.71 0.82 -6.60%

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