[JADI] QoQ Quarter Result on 31-Dec-2015

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015
Profit Trend
QoQ- 215.58%
YoY- 261.5%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 18,944 21,872 18,907 22,044 22,319 17,533 15,871 12.48%
PBT -1,887 -100 -1,246 4,758 1,475 -376 1,118 -
Tax 20 -30 947 -18 27 28 109 -67.61%
NP -1,867 -130 -299 4,740 1,502 -348 1,227 -
-
NP to SH -1,867 -130 -299 4,740 1,502 -348 1,227 -
-
Tax Rate - - - 0.38% -1.83% - -9.75% -
Total Cost 20,811 22,002 19,206 17,304 20,817 17,881 14,644 26.32%
-
Net Worth 150,671 150,671 150,671 160,089 150,199 139,199 151,570 -0.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 150,671 150,671 150,671 160,089 150,199 139,199 151,570 -0.39%
NOSH 941,820 941,820 941,820 941,820 938,750 870,000 721,764 19.35%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -9.86% -0.59% -1.58% 21.50% 6.73% -1.98% 7.73% -
ROE -1.24% -0.09% -0.20% 2.96% 1.00% -0.25% 0.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.01 2.32 2.01 2.34 2.38 2.02 2.20 -5.82%
EPS -0.20 -0.01 -0.03 0.50 0.16 -0.04 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.17 0.16 0.16 0.21 -16.53%
Adjusted Per Share Value based on latest NOSH - 941,820
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.35 1.56 1.35 1.58 1.60 1.25 1.13 12.55%
EPS -0.13 -0.01 -0.02 0.34 0.11 -0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1077 0.1077 0.1144 0.1073 0.0995 0.1083 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.07 0.08 0.105 0.085 0.055 0.065 0.10 -
P/RPS 3.48 3.44 5.23 3.63 2.31 3.23 4.55 -16.32%
P/EPS -35.31 -579.51 -330.70 16.89 34.38 -162.50 58.82 -
EY -2.83 -0.17 -0.30 5.92 2.91 -0.62 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.66 0.50 0.34 0.41 0.48 -5.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 26/08/16 31/05/16 18/02/16 20/11/15 25/08/15 19/05/15 -
Price 0.06 0.08 0.09 0.10 0.095 0.05 0.07 -
P/RPS 2.98 3.44 4.48 4.27 4.00 2.48 3.18 -4.22%
P/EPS -30.26 -579.51 -283.45 19.87 59.38 -125.00 41.18 -
EY -3.30 -0.17 -0.35 5.03 1.68 -0.80 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.56 0.59 0.59 0.31 0.33 9.83%

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