[JADI] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -50.92%
YoY- 22.05%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 58,012 80,704 76,434 75,477 79,604 93,276 100,278 -7.26%
PBT 852 -422 -1,017 1,162 -352 7,928 17,113 -33.85%
Tax -245 -6 1,055 -240 1,108 -821 -1,969 -24.96%
NP 606 -429 38 922 756 7,106 15,144 -35.81%
-
NP to SH 606 -429 38 922 756 7,106 15,144 -35.81%
-
Tax Rate 28.76% - - 20.65% - 10.36% 11.51% -
Total Cost 57,405 81,133 76,396 74,554 78,848 86,169 85,134 -5.28%
-
Net Worth 131,838 160,089 129,000 117,639 120,487 126,236 107,270 2.88%
Dividend
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,524 -
Div Payout % - - - - - - 16.67% -
Equity
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 131,838 160,089 129,000 117,639 120,487 126,236 107,270 2.88%
NOSH 941,820 941,820 716,666 691,999 708,750 701,315 631,000 5.67%
Ratio Analysis
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.05% -0.53% 0.05% 1.22% 0.95% 7.62% 15.10% -
ROE 0.46% -0.27% 0.03% 0.78% 0.63% 5.63% 14.12% -
Per Share
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.16 8.57 10.67 10.91 11.23 13.30 15.89 -12.24%
EPS 0.07 -0.04 0.00 0.13 0.11 1.01 2.40 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.14 0.17 0.18 0.17 0.17 0.18 0.17 -2.63%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.14 5.76 5.46 5.39 5.69 6.66 7.16 -7.27%
EPS 0.04 -0.03 0.00 0.07 0.05 0.51 1.08 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0942 0.1143 0.0921 0.084 0.0861 0.0902 0.0766 2.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.055 0.065 0.175 0.115 0.13 0.14 0.34 -
P/RPS 0.89 0.76 1.64 1.05 1.16 1.05 2.14 -11.38%
P/EPS 85.37 -142.57 3,243.59 86.25 121.87 13.82 14.17 28.07%
EY 1.17 -0.70 0.03 1.16 0.82 7.24 7.06 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.39 0.38 0.97 0.68 0.76 0.78 2.00 -20.16%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/02/18 21/02/17 20/11/14 19/11/13 22/11/12 25/11/11 19/11/10 -
Price 0.06 0.07 0.17 0.125 0.12 0.19 0.25 -
P/RPS 0.97 0.82 1.59 1.15 1.07 1.43 1.57 -6.41%
P/EPS 93.14 -153.54 3,150.92 93.75 112.50 18.75 10.42 35.23%
EY 1.07 -0.65 0.03 1.07 0.89 5.33 9.60 -26.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.43 0.41 0.94 0.74 0.71 1.06 1.47 -15.58%

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