[JADI] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 195.35%
YoY- -80.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 73,994 75,329 74,595 74,577 77,553 77,690 76,425 -2.13%
PBT -638 598 72 266 -231 -1,064 -2,688 -61.69%
Tax 2,552 1,425 -58 -143 102 953 2,006 17.42%
NP 1,914 2,023 14 123 -129 -111 -682 -
-
NP to SH 1,914 2,023 14 123 -129 -111 -682 -
-
Tax Rate - -238.29% 80.56% 53.76% - - - -
Total Cost 72,080 73,306 74,581 74,454 77,682 77,801 77,107 -4.39%
-
Net Worth 153,000 125,427 105,400 124,855 118,575 115,259 118,150 18.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 153,000 125,427 105,400 124,855 118,575 115,259 118,150 18.82%
NOSH 850,000 696,818 620,000 734,444 697,500 677,999 695,000 14.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.59% 2.69% 0.02% 0.16% -0.17% -0.14% -0.89% -
ROE 1.25% 1.61% 0.01% 0.10% -0.11% -0.10% -0.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.71 10.81 12.03 10.15 11.12 11.46 11.00 -14.42%
EPS 0.23 0.29 0.00 0.02 -0.02 -0.02 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 734,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.28 5.38 5.33 5.33 5.54 5.55 5.46 -2.21%
EPS 0.14 0.14 0.00 0.01 -0.01 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.0896 0.0753 0.0892 0.0847 0.0823 0.0844 18.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.14 0.10 0.115 0.115 0.10 0.11 0.13 -
P/RPS 1.61 0.93 0.96 1.13 0.90 0.96 1.18 23.03%
P/EPS 62.17 34.44 5,092.86 686.68 -540.70 -671.89 -132.48 -
EY 1.61 2.90 0.02 0.15 -0.18 -0.15 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.68 0.68 0.59 0.65 0.76 1.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 -
Price 0.13 0.115 0.125 0.125 0.13 0.105 0.12 -
P/RPS 1.49 1.06 1.04 1.23 1.17 0.92 1.09 23.19%
P/EPS 57.73 39.61 5,535.71 746.39 -702.91 -641.35 -122.29 -
EY 1.73 2.52 0.02 0.13 -0.14 -0.16 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.74 0.74 0.76 0.62 0.71 0.93%

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