[JADI] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 5.96%
YoY- -315.81%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 21,872 0 0 14,126 32,561 53,618 71,452 -54.61%
PBT -100 0 0 -3,103 -2,833 -2,968 -3,866 -91.27%
Tax -30 0 0 168 -288 -108 960 -
NP -130 0 0 -2,935 -3,121 -3,076 -2,906 -87.42%
-
NP to SH -130 0 0 -2,935 -3,121 -3,076 -2,906 -87.42%
-
Tax Rate - - - - - - - -
Total Cost 22,002 0 0 17,061 35,682 56,694 74,358 -55.62%
-
Net Worth 150,671 150,671 0 0 0 0 148,297 1.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 150,671 150,671 0 0 0 0 148,297 1.06%
NOSH 941,820 941,820 941,820 938,750 870,000 721,764 706,176 21.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.59% 0.00% 0.00% -20.78% -9.59% -5.74% -4.07% -
ROE -0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -1.96% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.32 0.00 0.00 1.50 3.74 7.43 10.12 -62.57%
EPS -0.01 0.00 0.00 -0.31 -0.36 -0.43 -0.41 -91.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.00 0.00 0.00 0.00 0.21 -16.59%
Adjusted Per Share Value based on latest NOSH - 938,750
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.56 0.00 0.00 1.01 2.33 3.83 5.11 -54.69%
EPS -0.01 0.00 0.00 -0.21 -0.22 -0.22 -0.21 -86.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1077 0.00 0.00 0.00 0.00 0.106 1.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.105 0.085 0.055 0.065 0.10 0.115 -
P/RPS 3.44 0.00 0.00 3.66 1.74 1.35 1.14 108.95%
P/EPS -579.51 0.00 0.00 -17.59 -18.12 -23.46 -27.95 656.11%
EY -0.17 0.00 0.00 -5.68 -5.52 -4.26 -3.58 -86.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.00 0.00 0.00 0.00 0.55 -6.16%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 18/02/16 20/11/15 25/08/15 19/05/15 17/02/15 -
Price 0.08 0.09 0.10 0.095 0.05 0.07 0.095 -
P/RPS 3.44 0.00 0.00 6.31 1.34 0.94 0.94 137.66%
P/EPS -579.51 0.00 0.00 -30.39 -13.94 -16.43 -23.09 758.90%
EY -0.17 0.00 0.00 -3.29 -7.17 -6.09 -4.33 -88.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.00 0.00 0.00 0.00 0.45 7.28%

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