[JADI] QoQ TTM Result on 30-Jun-2024 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 7.58%
YoY- -190.93%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 24,200 25,127 23,794 24,807 26,013 32,054 32,766 -18.24%
PBT -29,423 -34,138 -35,655 -24,707 -22,507 -11,363 -10,955 92.87%
Tax 1,374 1,370 201 99 141 100 99 474.76%
NP -28,049 -32,768 -35,454 -24,608 -22,366 -11,263 -10,856 87.96%
-
NP to SH -28,049 -32,768 -35,454 -24,608 -22,366 -11,263 -10,856 87.96%
-
Tax Rate - - - - - - - -
Total Cost 52,249 57,895 59,248 49,415 48,379 43,317 43,622 12.74%
-
Net Worth 70,009 69,964 69,964 83,956 83,956 96,873 96,873 -19.42%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 70,009 69,964 69,964 83,956 83,956 96,873 96,873 -19.42%
NOSH 1,400,181 1,399,281 1,399,401 1,399,401 1,399,401 1,076,490 1,076,490 19.09%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -115.90% -130.41% -149.00% -99.20% -85.98% -35.14% -33.13% -
ROE -40.06% -46.84% -50.67% -29.31% -26.64% -11.63% -11.21% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.73 1.80 1.70 1.77 1.86 2.98 3.04 -31.25%
EPS -2.00 -2.34 -2.53 -1.76 -1.60 -1.05 -1.01 57.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.06 0.09 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 1,399,281
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.73 1.79 1.70 1.77 1.86 2.29 2.34 -18.19%
EPS -2.00 -2.34 -2.53 -1.76 -1.60 -0.80 -0.78 87.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.06 0.0692 0.0692 -19.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.045 0.045 0.055 0.07 0.08 0.045 0.07 -
P/RPS 2.60 2.51 3.23 3.95 4.30 1.51 2.30 8.49%
P/EPS -2.25 -1.92 -2.17 -3.98 -5.01 -4.30 -6.94 -52.70%
EY -44.52 -52.04 -46.07 -25.12 -19.98 -23.25 -14.41 111.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.10 1.17 1.33 0.50 0.78 9.98%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 30/05/24 26/02/24 28/11/23 25/08/23 31/05/23 -
Price 0.04 0.035 0.045 0.06 0.065 0.065 0.06 -
P/RPS 2.31 1.95 2.65 3.38 3.50 2.18 1.97 11.16%
P/EPS -2.00 -1.49 -1.78 -3.41 -4.07 -6.21 -5.95 -51.55%
EY -50.08 -66.91 -56.31 -29.31 -24.59 -16.10 -16.81 106.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.90 1.00 1.08 0.72 0.67 12.51%

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