[JADI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.22%
YoY- -105.51%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 75,329 74,595 74,577 77,553 77,690 76,425 81,868 -5.38%
PBT 598 72 266 -231 -1,064 -2,688 -1,424 -
Tax 1,425 -58 -143 102 953 2,006 2,066 -21.88%
NP 2,023 14 123 -129 -111 -682 642 114.48%
-
NP to SH 2,023 14 123 -129 -111 -682 642 114.48%
-
Tax Rate -238.29% 80.56% 53.76% - - - - -
Total Cost 73,306 74,581 74,454 77,682 77,801 77,107 81,226 -6.59%
-
Net Worth 125,427 105,400 124,855 118,575 115,259 118,150 115,883 5.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 125,427 105,400 124,855 118,575 115,259 118,150 115,883 5.40%
NOSH 696,818 620,000 734,444 697,500 677,999 695,000 681,666 1.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.69% 0.02% 0.16% -0.17% -0.14% -0.89% 0.78% -
ROE 1.61% 0.01% 0.10% -0.11% -0.10% -0.58% 0.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.81 12.03 10.15 11.12 11.46 11.00 12.01 -6.75%
EPS 0.29 0.00 0.02 -0.02 -0.02 -0.10 0.09 117.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 697,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.38 5.33 5.33 5.54 5.55 5.46 5.85 -5.41%
EPS 0.14 0.00 0.01 -0.01 -0.01 -0.05 0.05 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0753 0.0892 0.0847 0.0824 0.0844 0.0828 5.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.115 0.115 0.10 0.11 0.13 0.14 -
P/RPS 0.93 0.96 1.13 0.90 0.96 1.18 1.17 -14.15%
P/EPS 34.44 5,092.86 686.68 -540.70 -671.89 -132.48 148.65 -62.17%
EY 2.90 0.02 0.15 -0.18 -0.15 -0.75 0.67 164.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.68 0.59 0.65 0.76 0.82 -22.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 -
Price 0.115 0.125 0.125 0.13 0.105 0.12 0.12 -
P/RPS 1.06 1.04 1.23 1.17 0.92 1.09 1.00 3.94%
P/EPS 39.61 5,535.71 746.39 -702.91 -641.35 -122.29 127.41 -54.01%
EY 2.52 0.02 0.13 -0.14 -0.16 -0.82 0.78 118.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.74 0.76 0.62 0.71 0.71 -6.66%

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