[JADI] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 170.88%
YoY- 8110.34%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 20,215 30,689 40,816 55,723 38,891 38,961 42,074 -11.05%
PBT -6,199 -2,616 -1,987 2,217 -1,033 1,205 -125 86.66%
Tax -21 -184 -10 164 1,248 -265 831 -
NP -6,220 -2,800 -1,997 2,381 215 940 706 -
-
NP to SH -6,220 -2,800 -1,997 2,381 215 940 706 -
-
Tax Rate - - - -7.40% - 21.99% - -
Total Cost 26,435 33,489 42,813 53,342 38,676 38,021 41,368 -6.90%
-
Net Worth 122,420 131,838 150,671 136,057 129,000 122,923 120,019 0.31%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 122,420 131,838 150,671 136,057 129,000 122,923 120,019 0.31%
NOSH 941,820 941,820 941,820 850,357 716,666 723,076 705,999 4.71%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -30.77% -9.12% -4.89% 4.27% 0.55% 2.41% 1.68% -
ROE -5.08% -2.12% -1.33% 1.75% 0.17% 0.76% 0.59% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.15 3.26 4.33 6.55 5.43 5.39 5.96 -15.04%
EPS -0.66 -0.30 -0.21 0.28 0.03 0.13 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.16 0.18 0.17 0.17 -4.19%
Adjusted Per Share Value based on latest NOSH - 938,750
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.44 2.19 2.92 3.98 2.78 2.78 3.01 -11.11%
EPS -0.44 -0.20 -0.14 0.17 0.02 0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0942 0.1077 0.0972 0.0922 0.0878 0.0858 0.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.04 0.06 0.07 0.055 0.13 0.115 0.14 -
P/RPS 1.86 1.84 1.62 0.84 2.40 2.13 2.35 -3.66%
P/EPS -6.06 -20.18 -33.01 19.64 433.33 88.46 140.00 -
EY -16.51 -4.96 -3.03 5.09 0.23 1.13 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.44 0.34 0.72 0.68 0.82 -14.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/11/18 24/11/17 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 -
Price 0.035 0.055 0.06 0.095 0.185 0.125 0.12 -
P/RPS 1.63 1.69 1.38 1.45 3.41 2.32 2.01 -3.29%
P/EPS -5.30 -18.50 -28.29 33.93 616.67 96.15 120.00 -
EY -18.87 -5.41 -3.53 2.95 0.16 1.04 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.38 0.59 1.03 0.74 0.71 -14.32%

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