[JADI] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -105.28%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Revenue 44,216 58,728 40,430 61,378 81,632 74,297 77,782 -8.63%
PBT -3,334 -11,336 -12,398 -5,232 -3,974 2,956 -2,066 7.94%
Tax 172 166 -42 -368 -20 218 2,496 -34.78%
NP -3,162 -11,170 -12,440 -5,600 -3,994 3,174 430 -
-
NP to SH -3,162 -11,170 -12,440 -5,600 -3,994 3,174 430 -
-
Tax Rate - - - - - -7.37% - -
Total Cost 47,378 69,898 52,870 66,978 85,626 71,122 77,352 -7.53%
-
Net Worth 113,945 124,304 122,420 131,838 150,671 136,057 129,000 -1.96%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Net Worth 113,945 124,304 122,420 131,838 150,671 136,057 129,000 -1.96%
NOSH 1,035,990 1,035,990 941,820 941,820 941,820 850,356 716,666 6.06%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
NP Margin -7.15% -19.02% -30.77% -9.12% -4.89% 4.27% 0.55% -
ROE -2.78% -8.99% -10.16% -4.25% -2.65% 2.33% 0.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 4.27 5.67 4.29 6.52 8.67 8.74 10.85 -13.84%
EPS -0.30 -1.08 -1.32 -0.60 -0.42 0.37 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.14 0.16 0.16 0.18 -7.56%
Adjusted Per Share Value based on latest NOSH - 941,820
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 3.16 4.20 2.89 4.39 5.83 5.31 5.56 -8.63%
EPS -0.23 -0.80 -0.89 -0.40 -0.29 0.23 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0888 0.0875 0.0942 0.1077 0.0972 0.0922 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 -
Price 0.095 0.055 0.04 0.06 0.07 0.055 0.13 -
P/RPS 2.23 0.97 0.93 0.92 0.81 0.63 1.20 10.40%
P/EPS -31.12 -5.10 -3.03 -10.09 -16.50 14.73 216.67 -
EY -3.21 -19.61 -33.03 -9.91 -6.06 6.79 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.46 0.31 0.43 0.44 0.34 0.72 2.88%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 19/11/20 28/11/19 27/11/18 24/11/17 17/11/16 20/11/15 19/08/14 -
Price 0.105 0.06 0.035 0.055 0.06 0.095 0.185 -
P/RPS 2.46 1.06 0.82 0.84 0.69 1.09 1.70 6.08%
P/EPS -34.40 -5.56 -2.65 -9.25 -14.15 25.45 308.33 -
EY -2.91 -17.97 -37.74 -10.81 -7.07 3.93 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.50 0.27 0.39 0.38 0.59 1.03 -1.28%

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