[JADI] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 253.68%
YoY- 94.33%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,535 9,680 12,624 12,820 17,089 13,600 16,422 -25.59%
PBT -1,213 -4,986 -10,785 3,255 -2,075 -541 -16,579 -82.47%
Tax -14 -7 578 0 -43 -141 -292 -86.77%
NP -1,227 -4,993 -10,207 3,255 -2,118 -682 -16,871 -82.54%
-
NP to SH -1,227 -4,993 -10,207 3,255 -2,118 -682 -16,871 -82.54%
-
Tax Rate - - - 0.00% - - - -
Total Cost 11,762 14,673 22,831 9,565 19,207 14,282 33,293 -49.99%
-
Net Worth 122,420 122,420 122,420 131,838 131,838 131,838 141,255 -9.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 122,420 122,420 122,420 131,838 131,838 131,838 141,255 -9.09%
NOSH 941,820 941,820 941,820 941,820 941,820 941,820 941,820 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -11.65% -51.58% -80.85% 25.39% -12.39% -5.01% -102.73% -
ROE -1.00% -4.08% -8.34% 2.47% -1.61% -0.52% -11.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.12 1.03 1.34 1.36 1.81 1.44 1.74 -25.43%
EPS -0.13 -0.53 -1.08 0.35 -0.22 -0.07 -0.02 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 941,820
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.75 0.69 0.90 0.92 1.22 0.97 1.17 -25.63%
EPS -0.09 -0.36 -0.73 0.23 -0.15 -0.05 -1.21 -82.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0875 0.0875 0.0942 0.0942 0.0942 0.1009 -9.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.04 0.045 0.055 0.055 0.06 0.065 0.07 -
P/RPS 3.58 4.38 4.10 4.04 3.31 4.50 4.01 -7.27%
P/EPS -30.70 -8.49 -5.07 15.91 -26.68 -89.75 -3.91 294.54%
EY -3.26 -11.78 -19.71 6.28 -3.75 -1.11 -25.59 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.42 0.39 0.43 0.46 0.47 -24.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 23/02/18 24/11/17 25/08/17 31/05/17 -
Price 0.035 0.045 0.045 0.06 0.055 0.05 0.07 -
P/RPS 3.13 4.38 3.36 4.41 3.03 3.46 4.01 -15.21%
P/EPS -26.86 -8.49 -4.15 17.36 -24.45 -69.04 -3.91 260.94%
EY -3.72 -11.78 -24.09 5.76 -4.09 -1.45 -25.59 -72.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.35 0.43 0.39 0.36 0.47 -30.87%

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