[JADI] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -102.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 76,950 96,674 75,329 77,690 86,679 94,746 85,889 -1.50%
PBT -16,896 5,729 598 -1,064 3,522 15,666 12,551 -
Tax -297 1,093 1,425 953 559 -2,420 -2,201 -24.13%
NP -17,193 6,822 2,023 -111 4,081 13,246 10,350 -
-
NP to SH -17,193 6,822 2,023 -111 4,081 13,246 10,350 -
-
Tax Rate - -19.08% -238.29% - -15.87% 15.45% 17.54% -
Total Cost 94,143 89,852 73,306 77,801 82,598 81,500 75,539 3.08%
-
Net Worth 141,255 150,671 125,156 94,350 119,615 103,383 90,640 6.30%
Dividend
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 1,938 1,812 -
Div Payout % - - - - - 14.63% 17.52% -
Equity
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 141,255 150,671 125,156 94,350 119,615 103,383 90,640 6.30%
NOSH 941,820 941,820 695,312 555,000 703,620 646,146 604,268 6.31%
Ratio Analysis
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -22.34% 7.06% 2.69% -0.14% 4.71% 13.98% 12.05% -
ROE -12.17% 4.53% 1.62% -0.12% 3.41% 12.81% 11.42% -
Per Share
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.17 10.27 10.83 14.00 12.32 14.66 14.21 -7.34%
EPS -1.92 0.76 0.29 -0.02 0.58 2.10 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.30 -
NAPS 0.15 0.16 0.18 0.17 0.17 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 677,999
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.50 6.90 5.38 5.55 6.19 6.77 6.13 -1.48%
EPS -1.23 0.49 0.14 -0.01 0.29 0.95 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.13 -
NAPS 0.1009 0.1076 0.0894 0.0674 0.0854 0.0738 0.0647 6.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.07 0.105 0.10 0.11 0.17 0.23 0.17 -
P/RPS 0.86 1.02 0.92 0.79 1.38 1.57 1.20 -4.48%
P/EPS -3.83 14.49 34.37 -550.00 29.31 11.22 9.93 -
EY -26.08 6.90 2.91 -0.18 3.41 8.91 10.08 -
DY 0.00 0.00 0.00 0.00 0.00 1.30 1.76 -
P/NAPS 0.47 0.66 0.56 0.65 1.00 1.44 1.13 -11.39%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/17 31/05/16 18/02/14 21/02/13 22/02/12 28/02/11 24/02/10 -
Price 0.07 0.09 0.115 0.105 0.17 0.22 0.17 -
P/RPS 0.86 0.88 1.06 0.75 1.38 1.50 1.20 -4.48%
P/EPS -3.83 12.42 39.53 -525.00 29.31 10.73 9.93 -
EY -26.08 8.05 2.53 -0.19 3.41 9.32 10.08 -
DY 0.00 0.00 0.00 0.00 0.00 1.36 1.76 -
P/NAPS 0.47 0.56 0.64 0.62 1.00 1.38 1.13 -11.39%

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