[JADI] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -206.23%
YoY- -109.45%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,577 77,553 77,690 76,425 81,868 83,086 86,679 -9.54%
PBT 266 -231 -1,064 -2,688 -1,424 667 3,522 -82.16%
Tax -143 102 953 2,006 2,066 1,674 559 -
NP 123 -129 -111 -682 642 2,341 4,081 -90.33%
-
NP to SH 123 -129 -111 -682 642 2,341 4,081 -90.33%
-
Tax Rate 53.76% - - - - -250.97% -15.87% -
Total Cost 74,454 77,682 77,801 77,107 81,226 80,745 82,598 -6.69%
-
Net Worth 124,855 118,575 115,259 118,150 115,883 126,225 117,961 3.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,855 118,575 115,259 118,150 115,883 126,225 117,961 3.86%
NOSH 734,444 697,500 677,999 695,000 681,666 742,500 693,888 3.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.16% -0.17% -0.14% -0.89% 0.78% 2.82% 4.71% -
ROE 0.10% -0.11% -0.10% -0.58% 0.55% 1.85% 3.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.15 11.12 11.46 11.00 12.01 11.19 12.49 -12.92%
EPS 0.02 -0.02 -0.02 -0.10 0.09 0.32 0.59 -89.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 695,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.33 5.54 5.55 5.46 5.85 5.93 6.19 -9.49%
EPS 0.01 -0.01 -0.01 -0.05 0.05 0.17 0.29 -89.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0847 0.0823 0.0844 0.0828 0.0901 0.0842 3.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.115 0.10 0.11 0.13 0.14 0.15 0.17 -
P/RPS 1.13 0.90 0.96 1.18 1.17 1.34 1.36 -11.62%
P/EPS 686.68 -540.70 -671.89 -132.48 148.65 47.58 28.90 728.08%
EY 0.15 -0.18 -0.15 -0.75 0.67 2.10 3.46 -87.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.65 0.76 0.82 0.88 1.00 -22.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 22/02/12 -
Price 0.125 0.13 0.105 0.12 0.12 0.14 0.17 -
P/RPS 1.23 1.17 0.92 1.09 1.00 1.25 1.36 -6.48%
P/EPS 746.39 -702.91 -641.35 -122.29 127.41 44.40 28.90 775.46%
EY 0.13 -0.14 -0.16 -0.82 0.78 2.25 3.46 -88.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.62 0.71 0.71 0.82 1.00 -18.20%

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