[JADI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -88.62%
YoY- 102.05%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,259 73,994 75,329 74,595 74,577 77,553 77,690 -2.10%
PBT -1,640 -638 598 72 266 -231 -1,064 33.54%
Tax 2,938 2,552 1,425 -58 -143 102 953 112.25%
NP 1,298 1,914 2,023 14 123 -129 -111 -
-
NP to SH 1,298 1,914 2,023 14 123 -129 -111 -
-
Tax Rate - - -238.29% 80.56% 53.76% - - -
Total Cost 73,961 72,080 73,306 74,581 74,454 77,682 77,801 -3.32%
-
Net Worth 81,000 153,000 125,427 105,400 124,855 118,575 115,259 -21.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,000 153,000 125,427 105,400 124,855 118,575 115,259 -21.00%
NOSH 450,000 850,000 696,818 620,000 734,444 697,500 677,999 -23.96%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.72% 2.59% 2.69% 0.02% 0.16% -0.17% -0.14% -
ROE 1.60% 1.25% 1.61% 0.01% 0.10% -0.11% -0.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.72 8.71 10.81 12.03 10.15 11.12 11.46 28.72%
EPS 0.29 0.23 0.29 0.00 0.02 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.38 5.29 5.38 5.33 5.33 5.54 5.55 -2.05%
EPS 0.09 0.14 0.14 0.00 0.01 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.1093 0.0896 0.0753 0.0892 0.0847 0.0824 -21.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.14 0.10 0.115 0.115 0.10 0.11 -
P/RPS 0.78 1.61 0.93 0.96 1.13 0.90 0.96 -12.96%
P/EPS 45.07 62.17 34.44 5,092.86 686.68 -540.70 -671.89 -
EY 2.22 1.61 2.90 0.02 0.15 -0.18 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.56 0.68 0.68 0.59 0.65 7.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 -
Price 0.185 0.13 0.115 0.125 0.125 0.13 0.105 -
P/RPS 1.11 1.49 1.06 1.04 1.23 1.17 0.92 13.37%
P/EPS 64.14 57.73 39.61 5,535.71 746.39 -702.91 -641.35 -
EY 1.56 1.73 2.52 0.02 0.13 -0.14 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.64 0.74 0.74 0.76 0.62 40.40%

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