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

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 141.81%
YoY- 621.76%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,044 22,319 17,533 15,871 14,126 18,435 21,057 3.09%
PBT 4,758 1,475 -376 1,118 -3,103 270 -135 -
Tax -18 27 28 109 168 -456 180 -
NP 4,740 1,502 -348 1,227 -2,935 -186 45 2111.53%
-
NP to SH 4,740 1,502 -348 1,227 -2,935 -186 45 2111.53%
-
Tax Rate 0.38% -1.83% - -9.75% - 168.89% - -
Total Cost 17,304 20,817 17,881 14,644 17,061 18,621 21,012 -12.10%
-
Net Worth 160,089 150,199 139,199 151,570 148,297 111,600 81,000 57.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 160,089 150,199 139,199 151,570 148,297 111,600 81,000 57.29%
NOSH 941,820 938,750 870,000 721,764 706,176 620,000 450,000 63.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.50% 6.73% -1.98% 7.73% -20.78% -1.01% 0.21% -
ROE 2.96% 1.00% -0.25% 0.81% -1.98% -0.17% 0.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.34 2.38 2.02 2.20 2.00 2.97 4.68 -36.92%
EPS 0.50 0.16 -0.04 0.17 -0.42 -0.03 0.01 1247.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.21 0.21 0.18 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 721,764
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.58 1.60 1.25 1.13 1.01 1.32 1.50 3.51%
EPS 0.34 0.11 -0.02 0.09 -0.21 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1073 0.0995 0.1083 0.106 0.0798 0.0579 57.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.055 0.065 0.10 0.115 0.175 0.13 -
P/RPS 3.63 2.31 3.23 4.55 5.75 5.89 2.78 19.40%
P/EPS 16.89 34.38 -162.50 58.82 -27.67 -583.33 1,300.00 -94.42%
EY 5.92 2.91 -0.62 1.70 -3.61 -0.17 0.08 1648.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.41 0.48 0.55 0.97 0.72 -21.52%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 20/11/15 25/08/15 19/05/15 17/02/15 20/11/14 19/08/14 -
Price 0.10 0.095 0.05 0.07 0.095 0.17 0.185 -
P/RPS 4.27 4.00 2.48 3.18 4.75 5.72 3.95 5.31%
P/EPS 19.87 59.38 -125.00 41.18 -22.86 -566.67 1,850.00 -95.09%
EY 5.03 1.68 -0.80 2.43 -4.37 -0.18 0.05 2044.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.31 0.33 0.45 0.94 1.03 -30.95%

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