[JADI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 68.46%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 81,632 74,297 77,782 77,922 84,148 93,770 104,320 -3.84%
PBT -3,974 2,956 -2,066 2,410 -250 9,642 20,030 -
Tax -20 218 2,496 -530 1,662 -1,352 -2,384 -53.42%
NP -3,994 3,174 430 1,880 1,412 8,290 17,646 -
-
NP to SH -3,994 3,174 430 1,880 1,412 8,290 17,646 -
-
Tax Rate - -7.37% - 21.99% - 14.02% 11.90% -
Total Cost 85,626 71,122 77,352 76,042 82,736 85,480 86,674 -0.19%
-
Net Worth 150,671 136,057 129,000 122,923 120,019 119,432 97,357 7.22%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 3,650 -
Div Payout % - - - - - - 20.69% -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 150,671 136,057 129,000 122,923 120,019 119,432 97,357 7.22%
NOSH 941,820 850,356 716,666 723,076 705,999 702,542 608,482 7.23%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.89% 4.27% 0.55% 2.41% 1.68% 8.84% 16.92% -
ROE -2.65% 2.33% 0.33% 1.53% 1.18% 6.94% 18.13% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.67 8.74 10.85 10.78 11.92 13.35 17.14 -10.31%
EPS -0.42 0.37 0.06 0.26 0.20 1.18 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.16 0.16 0.18 0.17 0.17 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 734,444
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.83 5.31 5.56 5.57 6.01 6.70 7.46 -3.86%
EPS -0.29 0.23 0.03 0.13 0.10 0.59 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.1077 0.0972 0.0922 0.0878 0.0858 0.0854 0.0696 7.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.055 0.13 0.115 0.14 0.20 0.17 -
P/RPS 0.81 0.63 1.20 1.07 1.17 1.50 0.99 -3.15%
P/EPS -16.50 14.73 216.67 44.23 70.00 16.95 5.86 -
EY -6.06 6.79 0.46 2.26 1.43 5.90 17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.44 0.34 0.72 0.68 0.82 1.18 1.06 -13.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 23/08/11 20/08/10 -
Price 0.06 0.095 0.185 0.125 0.12 0.17 0.28 -
P/RPS 0.69 1.09 1.70 1.16 1.01 1.27 1.63 -12.83%
P/EPS -14.15 25.45 308.33 48.08 60.00 14.41 9.66 -
EY -7.07 3.93 0.32 2.08 1.67 6.94 10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 0.38 0.59 1.03 0.74 0.71 1.00 1.75 -21.65%

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