[JADI] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 94.1%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 23,794 32,766 43,060 45,092 47,263 47,792 56,133 -13.31%
PBT -35,655 -11,011 -7,947 -1,696 -31,201 762 -10,145 23.28%
Tax 201 94 24 -140 94 -303 394 -10.60%
NP -35,454 -10,917 -7,923 -1,836 -31,107 459 -9,751 23.97%
-
NP to SH -35,454 -10,917 -7,923 -1,836 -31,107 459 -9,751 23.97%
-
Tax Rate - - - - - 39.76% - -
Total Cost 59,248 43,683 50,983 46,928 78,370 47,333 65,884 -1.75%
-
Net Worth 69,964 96,873 107,637 115,710 113,945 122,420 122,420 -8.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 69,964 96,873 107,637 115,710 113,945 122,420 122,420 -8.89%
NOSH 1,399,401 1,076,490 1,076,490 1,052,030 1,035,990 941,820 941,820 6.81%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -149.00% -33.32% -18.40% -4.07% -65.82% 0.96% -17.37% -
ROE -50.67% -11.27% -7.36% -1.59% -27.30% 0.37% -7.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.70 3.04 4.00 4.29 4.56 5.08 5.96 -18.85%
EPS -2.53 -1.01 -0.74 -0.17 -3.00 0.05 -1.04 15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.10 0.11 0.11 0.13 0.13 -14.70%
Adjusted Per Share Value based on latest NOSH - 1,052,030
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.70 2.34 3.08 3.22 3.38 3.41 4.01 -13.31%
EPS -2.53 -0.78 -0.57 -0.13 -2.22 0.03 -0.70 23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0692 0.0769 0.0826 0.0814 0.0874 0.0874 -8.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.055 0.07 0.095 0.12 0.035 0.035 0.055 -
P/RPS 3.23 2.30 2.37 2.80 0.77 0.69 0.92 23.25%
P/EPS -2.17 -6.90 -12.91 -68.75 -1.17 71.81 -5.31 -13.84%
EY -46.07 -14.49 -7.75 -1.45 -85.80 1.39 -18.83 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.78 0.95 1.09 0.32 0.27 0.42 17.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 31/05/22 28/05/21 30/06/20 31/05/19 31/05/18 -
Price 0.045 0.06 0.09 0.085 0.04 0.035 0.045 -
P/RPS 2.65 1.97 2.25 1.98 0.88 0.69 0.75 23.39%
P/EPS -1.78 -5.92 -12.23 -48.70 -1.33 71.81 -4.35 -13.82%
EY -56.31 -16.90 -8.18 -2.05 -75.07 1.39 -23.01 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.90 0.77 0.36 0.27 0.35 17.03%

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