[JADI] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -29.48%
YoY- -463.45%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 26,013 32,054 32,766 36,528 41,961 40,126 43,060 -28.51%
PBT -22,507 -11,363 -10,955 -11,496 -8,835 -9,413 -7,947 100.04%
Tax 141 100 99 41 -12 1 24 225.24%
NP -22,366 -11,263 -10,856 -11,455 -8,847 -9,412 -7,923 99.61%
-
NP to SH -22,366 -11,263 -10,856 -11,455 -8,847 -9,412 -7,923 99.61%
-
Tax Rate - - - - - - - -
Total Cost 48,379 43,317 43,622 47,983 50,808 49,538 50,983 -3.43%
-
Net Worth 83,956 96,873 96,873 96,873 107,637 107,637 107,637 -15.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 83,956 96,873 96,873 96,873 107,637 107,637 107,637 -15.25%
NOSH 1,399,401 1,076,490 1,076,490 1,076,490 1,076,490 1,076,490 1,076,490 19.09%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -85.98% -35.14% -33.13% -31.36% -21.08% -23.46% -18.40% -
ROE -26.64% -11.63% -11.21% -11.82% -8.22% -8.74% -7.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.86 2.98 3.04 3.39 3.90 3.73 4.00 -39.95%
EPS -1.60 -1.05 -1.01 -1.06 -0.82 -0.87 -0.74 67.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.09 0.09 0.10 0.10 0.10 -28.84%
Adjusted Per Share Value based on latest NOSH - 1,076,490
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.86 2.29 2.34 2.61 3.00 2.87 3.08 -28.53%
EPS -1.60 -0.80 -0.78 -0.82 -0.63 -0.67 -0.57 98.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0692 0.0692 0.0692 0.0769 0.0769 0.0769 -15.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.08 0.045 0.07 0.085 0.075 0.08 0.095 -
P/RPS 4.30 1.51 2.30 2.50 1.92 2.15 2.37 48.70%
P/EPS -5.01 -4.30 -6.94 -7.99 -9.12 -9.15 -12.91 -46.76%
EY -19.98 -23.25 -14.41 -12.52 -10.96 -10.93 -7.75 87.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.50 0.78 0.94 0.75 0.80 0.95 25.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 31/05/23 28/02/23 24/11/22 30/08/22 31/05/22 -
Price 0.065 0.065 0.06 0.07 0.08 0.08 0.09 -
P/RPS 3.50 2.18 1.97 2.06 2.05 2.15 2.25 34.21%
P/EPS -4.07 -6.21 -5.95 -6.58 -9.73 -9.15 -12.23 -51.94%
EY -24.59 -16.10 -16.81 -15.20 -10.27 -10.93 -8.18 108.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.72 0.67 0.78 0.80 0.80 0.90 12.91%

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