[JADI] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 83.72%
YoY- -102.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 74,595 74,577 77,553 77,690 76,425 81,868 83,086 -6.92%
PBT 72 266 -231 -1,064 -2,688 -1,424 667 -77.29%
Tax -58 -143 102 953 2,006 2,066 1,674 -
NP 14 123 -129 -111 -682 642 2,341 -96.69%
-
NP to SH 14 123 -129 -111 -682 642 2,341 -96.69%
-
Tax Rate 80.56% 53.76% - - - - -250.97% -
Total Cost 74,581 74,454 77,682 77,801 77,107 81,226 80,745 -5.15%
-
Net Worth 105,400 124,855 118,575 115,259 118,150 115,883 126,225 -11.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,400 124,855 118,575 115,259 118,150 115,883 126,225 -11.31%
NOSH 620,000 734,444 697,500 677,999 695,000 681,666 742,500 -11.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.02% 0.16% -0.17% -0.14% -0.89% 0.78% 2.82% -
ROE 0.01% 0.10% -0.11% -0.10% -0.58% 0.55% 1.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.03 10.15 11.12 11.46 11.00 12.01 11.19 4.93%
EPS 0.00 0.02 -0.02 -0.02 -0.10 0.09 0.32 -
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 - 677,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.33 5.33 5.54 5.55 5.46 5.85 5.94 -6.96%
EPS 0.00 0.01 -0.01 -0.01 -0.05 0.05 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0892 0.0847 0.0824 0.0844 0.0828 0.0902 -11.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.115 0.10 0.11 0.13 0.14 0.15 -
P/RPS 0.96 1.13 0.90 0.96 1.18 1.17 1.34 -19.91%
P/EPS 5,092.86 686.68 -540.70 -671.89 -132.48 148.65 47.58 2147.96%
EY 0.02 0.15 -0.18 -0.15 -0.75 0.67 2.10 -95.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.59 0.65 0.76 0.82 0.88 -15.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 -
Price 0.125 0.125 0.13 0.105 0.12 0.12 0.14 -
P/RPS 1.04 1.23 1.17 0.92 1.09 1.00 1.25 -11.52%
P/EPS 5,535.71 746.39 -702.91 -641.35 -122.29 127.41 44.40 2388.39%
EY 0.02 0.13 -0.14 -0.16 -0.82 0.78 2.25 -95.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.76 0.62 0.71 0.71 0.82 -6.60%

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