[JADI] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 91.94%
YoY- 57.83%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 26,148 28,996 40,732 47,632 53,464 38,720 54,400 -11.48%
PBT -9,664 -8,032 -2,168 -2,744 -6,396 -19,944 -2,164 28.31%
Tax 412 408 500 236 448 -28 -564 -
NP -9,252 -7,624 -1,668 -2,508 -5,948 -19,972 -2,728 22.56%
-
NP to SH -9,252 -7,624 -1,668 -2,508 -5,948 -19,972 -2,728 22.56%
-
Tax Rate - - - - - - - -
Total Cost 35,400 36,620 42,400 50,140 59,412 58,692 57,128 -7.66%
-
Net Worth 96,873 107,637 115,710 113,082 122,420 122,420 131,838 -5.00%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 96,873 107,637 115,710 113,082 122,420 122,420 131,838 -5.00%
NOSH 1,076,490 1,076,490 1,052,030 1,035,990 941,820 941,820 941,820 2.25%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -35.38% -26.29% -4.10% -5.27% -11.13% -51.58% -5.01% -
ROE -9.55% -7.08% -1.44% -2.22% -4.86% -16.31% -2.07% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 2.43 2.69 3.87 4.63 5.68 4.11 5.78 -13.44%
EPS -0.84 -0.72 -0.16 -0.24 -0.64 -2.12 -0.28 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.11 0.13 0.13 0.14 -7.09%
Adjusted Per Share Value based on latest NOSH - 1,035,990
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.87 2.07 2.91 3.40 3.82 2.77 3.89 -11.48%
EPS -0.66 -0.54 -0.12 -0.18 -0.43 -1.43 -0.19 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0769 0.0827 0.0808 0.0875 0.0875 0.0942 -5.00%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.045 0.08 0.085 0.04 0.05 0.045 0.065 -
P/RPS 1.85 2.97 2.20 0.86 0.88 1.09 1.13 8.55%
P/EPS -5.24 -11.29 -53.60 -16.40 -7.92 -2.12 -22.44 -21.51%
EY -19.10 -8.85 -1.87 -6.10 -12.63 -47.13 -4.46 27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.77 0.36 0.38 0.35 0.46 1.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 30/08/22 28/09/21 28/08/20 26/08/19 29/08/18 25/08/17 -
Price 0.065 0.08 0.135 0.13 0.055 0.045 0.05 -
P/RPS 2.68 2.97 3.49 2.81 0.97 1.09 0.87 20.61%
P/EPS -7.56 -11.29 -85.14 -53.29 -8.71 -2.12 -17.26 -12.84%
EY -13.22 -8.85 -1.17 -1.88 -11.48 -47.13 -5.79 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 1.23 1.18 0.42 0.35 0.36 12.24%

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