[JADI] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 106.73%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 51,347 56,941 51,478 47,792 48,641 45,659 52,213 -1.10%
PBT -10,693 1,293 4,149 762 -7,162 -13,729 -14,591 -18.66%
Tax -13 -199 -184 -303 338 557 528 -
NP -10,706 1,094 3,965 459 -6,824 -13,172 -14,063 -16.58%
-
NP to SH -10,706 1,094 3,965 459 -6,824 -13,172 -14,063 -16.58%
-
Tax Rate - 15.39% 4.43% 39.76% - - - -
Total Cost 62,053 55,847 47,513 47,333 55,465 58,831 66,276 -4.28%
-
Net Worth 134,663 124,304 122,420 122,420 122,420 122,420 122,420 6.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 134,663 124,304 122,420 122,420 122,420 122,420 122,420 6.54%
NOSH 1,035,990 1,035,990 941,820 941,820 941,820 941,820 941,820 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -20.85% 1.92% 7.70% 0.96% -14.03% -28.85% -26.93% -
ROE -7.95% 0.88% 3.24% 0.37% -5.57% -10.76% -11.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.96 5.50 5.47 5.08 5.17 4.85 5.54 -7.08%
EPS -1.03 0.11 0.42 0.05 -0.72 -1.40 -1.49 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.67 4.07 3.68 3.41 3.47 3.26 3.73 -1.07%
EPS -0.76 0.08 0.28 0.03 -0.49 -0.94 -1.00 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0888 0.0874 0.0874 0.0874 0.0874 0.0874 6.58%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.065 0.055 0.05 0.035 0.035 0.04 0.045 -
P/RPS 1.31 1.00 0.91 0.69 0.68 0.82 0.81 37.66%
P/EPS -6.29 52.08 11.88 71.81 -4.83 -2.86 -3.01 63.23%
EY -15.90 1.92 8.42 1.39 -20.70 -34.97 -33.19 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.38 0.27 0.27 0.31 0.35 26.76%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 26/08/19 31/05/19 22/02/19 27/11/18 29/08/18 -
Price 0.055 0.06 0.055 0.035 0.035 0.035 0.045 -
P/RPS 1.11 1.09 1.01 0.69 0.68 0.72 0.81 23.30%
P/EPS -5.32 56.81 13.06 71.81 -4.83 -2.50 -3.01 46.03%
EY -18.79 1.76 7.66 1.39 -20.70 -39.96 -33.19 -31.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.42 0.27 0.27 0.27 0.35 12.88%

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