[JADI] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 9.36%
YoY- -4653.73%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 45,659 52,213 56,133 60,989 67,881 69,736 76,950 -29.36%
PBT -13,729 -14,591 -10,146 -16,216 -17,801 -17,613 -16,896 -12.91%
Tax 557 528 394 909 914 977 -297 -
NP -13,172 -14,063 -9,752 -15,307 -16,887 -16,636 -17,193 -16.25%
-
NP to SH -13,172 -14,063 -9,752 -15,307 -16,887 -16,636 -17,193 -16.25%
-
Tax Rate - - - - - - - -
Total Cost 58,831 66,276 65,885 76,296 84,768 86,372 94,143 -26.88%
-
Net Worth 122,420 122,420 122,420 131,838 131,838 131,838 141,255 -9.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 122,420 122,420 122,420 131,838 131,838 131,838 141,255 -9.09%
NOSH 941,820 941,820 941,820 941,820 941,820 941,820 941,700 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -28.85% -26.93% -17.37% -25.10% -24.88% -23.86% -22.34% -
ROE -10.76% -11.49% -7.97% -11.61% -12.81% -12.62% -12.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.85 5.54 5.96 6.48 7.21 7.41 8.17 -29.34%
EPS -1.40 -1.49 -1.04 -1.63 -1.79 -1.77 -1.83 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 941,820
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.26 3.73 4.01 4.36 4.85 4.98 5.50 -29.41%
EPS -0.94 -1.01 -0.70 -1.09 -1.21 -1.19 -1.23 -16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0875 0.0875 0.0942 0.0942 0.0942 0.1009 -9.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.04 0.045 0.055 0.055 0.06 0.065 0.07 -
P/RPS 0.82 0.81 0.92 0.85 0.83 0.88 0.86 -3.12%
P/EPS -2.86 -3.01 -5.31 -3.38 -3.35 -3.68 -3.83 -17.67%
EY -34.97 -33.19 -18.83 -29.55 -29.89 -27.18 -26.08 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.42 0.39 0.43 0.46 0.47 -24.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 31/05/18 23/02/18 24/11/17 25/08/17 31/05/17 -
Price 0.035 0.045 0.045 0.06 0.055 0.05 0.07 -
P/RPS 0.72 0.81 0.75 0.93 0.76 0.68 0.86 -11.16%
P/EPS -2.50 -3.01 -4.35 -3.69 -3.07 -2.83 -3.83 -24.73%
EY -39.96 -33.19 -23.01 -27.09 -32.60 -35.33 -26.08 32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.35 0.43 0.39 0.36 0.47 -30.87%

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