[JADI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -42.64%
YoY- -79.82%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 77,690 76,425 81,868 83,086 86,679 89,494 89,471 -8.94%
PBT -1,064 -2,688 -1,424 667 3,522 8,777 10,472 -
Tax 953 2,006 2,066 1,674 559 -1,559 -1,904 -
NP -111 -682 642 2,341 4,081 7,218 8,568 -
-
NP to SH -111 -682 642 2,341 4,081 7,218 8,568 -
-
Tax Rate - - - -250.97% -15.87% 17.76% 18.18% -
Total Cost 77,801 77,107 81,226 80,745 82,598 82,276 80,903 -2.56%
-
Net Worth 115,259 118,150 115,883 126,225 117,961 125,470 119,453 -2.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 2,001 -
Div Payout % - - - - - - 23.36% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 115,259 118,150 115,883 126,225 117,961 125,470 119,453 -2.34%
NOSH 677,999 695,000 681,666 742,500 693,888 697,058 702,666 -2.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.14% -0.89% 0.78% 2.82% 4.71% 8.07% 9.58% -
ROE -0.10% -0.58% 0.55% 1.85% 3.46% 5.75% 7.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.46 11.00 12.01 11.19 12.49 12.84 12.73 -6.73%
EPS -0.02 -0.10 0.09 0.32 0.59 1.04 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 742,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.55 5.46 5.85 5.94 6.19 6.40 6.39 -8.92%
EPS -0.01 -0.05 0.05 0.17 0.29 0.52 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0824 0.0844 0.0828 0.0902 0.0843 0.0897 0.0854 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.13 0.14 0.15 0.17 0.14 0.20 -
P/RPS 0.96 1.18 1.17 1.34 1.36 1.09 1.57 -27.85%
P/EPS -671.89 -132.48 148.65 47.58 28.90 13.52 16.40 -
EY -0.15 -0.75 0.67 2.10 3.46 7.40 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.65 0.76 0.82 0.88 1.00 0.78 1.18 -32.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 15/08/12 23/05/12 22/02/12 25/11/11 23/08/11 -
Price 0.105 0.12 0.12 0.14 0.17 0.19 0.17 -
P/RPS 0.92 1.09 1.00 1.25 1.36 1.48 1.34 -22.08%
P/EPS -641.35 -122.29 127.41 44.40 28.90 18.35 13.94 -
EY -0.16 -0.82 0.78 2.25 3.46 5.45 7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
P/NAPS 0.62 0.71 0.71 0.82 1.00 1.06 1.00 -27.18%

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