[JADI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1105.41%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 87,488 66,808 71,336 76,676 77,224 91,596 99,604 -2.05%
PBT -400 1,484 -3,592 1,352 -1,980 9,440 17,348 -
Tax -120 274 4,272 -236 3,168 -1,292 -2,608 -38.87%
NP -520 1,758 680 1,116 1,188 8,148 14,740 -
-
NP to SH -520 1,758 680 1,116 1,188 8,148 14,740 -
-
Tax Rate - -18.46% - 17.46% - 13.69% 15.03% -
Total Cost 88,008 65,050 70,656 75,560 76,036 83,448 84,864 0.58%
-
Net Worth 150,671 127,854 153,000 118,575 126,225 119,410 90,614 8.46%
Dividend
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 7,249 -
Div Payout % - - - - - - 49.18% -
Equity
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 150,671 127,854 153,000 118,575 126,225 119,410 90,614 8.46%
NOSH 941,820 799,090 850,000 697,500 742,500 702,413 604,098 7.35%
Ratio Analysis
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.59% 2.63% 0.95% 1.46% 1.54% 8.90% 14.80% -
ROE -0.35% 1.38% 0.44% 0.94% 0.94% 6.82% 16.27% -
Per Share
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.29 8.36 8.39 10.99 10.40 13.04 16.49 -8.76%
EPS -0.04 0.22 0.08 0.16 0.16 1.16 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.16 0.16 0.18 0.17 0.17 0.17 0.15 1.03%
Adjusted Per Share Value based on latest NOSH - 697,500
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.25 4.77 5.09 5.48 5.52 6.54 7.11 -2.04%
EPS -0.04 0.13 0.05 0.08 0.08 0.58 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
NAPS 0.1076 0.0913 0.1093 0.0847 0.0901 0.0853 0.0647 8.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.08 0.065 0.14 0.10 0.15 0.23 0.17 -
P/RPS 0.86 0.78 1.67 0.91 1.44 1.76 1.03 -2.84%
P/EPS -144.88 29.55 175.00 62.50 93.75 19.83 6.97 -
EY -0.69 3.38 0.57 1.60 1.07 5.04 14.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.06 -
P/NAPS 0.50 0.41 0.78 0.59 0.88 1.35 1.13 -12.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/08/16 25/08/15 20/05/14 20/05/13 23/05/12 20/05/11 20/05/10 -
Price 0.08 0.05 0.13 0.13 0.14 0.23 0.17 -
P/RPS 0.86 0.60 1.55 1.18 1.35 1.76 1.03 -2.84%
P/EPS -144.88 22.73 162.50 81.25 87.50 19.83 6.97 -
EY -0.69 4.40 0.62 1.23 1.14 5.04 14.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.06 -
P/NAPS 0.50 0.31 0.72 0.76 0.82 1.35 1.13 -12.22%

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