[JADI] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 636.69%
YoY- 296.31%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,435 21,057 17,834 18,721 17,647 19,792 19,169 -2.56%
PBT 270 -135 -898 -274 -333 867 338 -13.89%
Tax -456 180 1,068 1,605 85 -206 -59 290.42%
NP -186 45 170 1,331 -248 661 279 -
-
NP to SH -186 45 170 1,331 -248 661 279 -
-
Tax Rate 168.89% - - - - 23.76% 17.46% -
Total Cost 18,621 21,012 17,664 17,390 17,895 19,131 18,890 -0.95%
-
Net Worth 111,600 81,000 153,000 125,427 105,400 124,855 118,575 -3.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,600 81,000 153,000 125,427 105,400 124,855 118,575 -3.95%
NOSH 620,000 450,000 850,000 696,818 620,000 734,444 697,500 -7.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.01% 0.21% 0.95% 7.11% -1.41% 3.34% 1.46% -
ROE -0.17% 0.06% 0.11% 1.06% -0.24% 0.53% 0.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.97 4.68 2.10 2.69 2.85 2.69 2.75 5.25%
EPS -0.03 0.01 0.02 0.19 -0.04 0.09 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 696,818
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.32 1.50 1.27 1.34 1.26 1.41 1.37 -2.44%
EPS -0.01 0.00 0.01 0.10 -0.02 0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.0579 0.1093 0.0896 0.0753 0.0892 0.0847 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.175 0.13 0.14 0.10 0.115 0.115 0.10 -
P/RPS 5.89 2.78 6.67 3.72 4.04 4.27 3.64 37.78%
P/EPS -583.33 1,300.00 700.00 52.35 -287.50 127.78 250.00 -
EY -0.17 0.08 0.14 1.91 -0.35 0.78 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.78 0.56 0.68 0.68 0.59 39.25%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 -
Price 0.17 0.185 0.13 0.115 0.125 0.125 0.13 -
P/RPS 5.72 3.95 6.20 4.28 4.39 4.64 4.73 13.49%
P/EPS -566.67 1,850.00 650.00 60.21 -312.50 138.89 325.00 -
EY -0.18 0.05 0.15 1.66 -0.32 0.72 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 0.72 0.64 0.74 0.74 0.76 15.20%

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