[JADI] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -152.15%
YoY- 71.69%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 12,611 19,364 20,463 22,108 29,364 20,215 30,689 -13.77%
PBT -14,832 -3,336 -2,392 -1,667 -5,668 -6,199 -2,616 33.51%
Tax 99 52 93 86 83 -21 -184 -
NP -14,733 -3,284 -2,299 -1,581 -5,585 -6,220 -2,800 31.86%
-
NP to SH -14,733 -3,284 -2,299 -1,581 -5,585 -6,220 -2,800 31.86%
-
Tax Rate - - - - - - - -
Total Cost 27,344 22,648 22,762 23,689 34,949 26,435 33,489 -3.32%
-
Net Worth 83,956 107,637 105,191 113,945 124,304 122,420 131,838 -7.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 83,956 107,637 105,191 113,945 124,304 122,420 131,838 -7.24%
NOSH 1,399,401 1,076,490 1,052,030 1,035,990 1,035,990 941,820 941,820 6.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -116.83% -16.96% -11.23% -7.15% -19.02% -30.77% -9.12% -
ROE -17.55% -3.05% -2.19% -1.39% -4.49% -5.08% -2.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.90 1.80 1.95 2.13 2.83 2.15 3.26 -19.29%
EPS -1.05 -0.31 -0.22 -0.15 -0.54 -0.66 -0.30 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.10 0.10 0.11 0.12 0.13 0.14 -13.16%
Adjusted Per Share Value based on latest NOSH - 1,035,990
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.90 1.38 1.46 1.58 2.10 1.44 2.19 -13.76%
EPS -1.05 -0.23 -0.16 -0.11 -0.40 -0.44 -0.20 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0769 0.0752 0.0814 0.0888 0.0875 0.0942 -7.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.08 0.075 0.13 0.095 0.055 0.04 0.06 -
P/RPS 8.88 4.17 6.68 4.45 1.94 1.86 1.84 29.98%
P/EPS -7.60 -24.58 -59.48 -62.24 -10.20 -6.06 -20.18 -15.01%
EY -13.16 -4.07 -1.68 -1.61 -9.80 -16.51 -4.96 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.75 1.30 0.86 0.46 0.31 0.43 20.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 26/11/21 19/11/20 28/11/19 27/11/18 24/11/17 -
Price 0.065 0.08 0.09 0.105 0.06 0.035 0.055 -
P/RPS 7.21 4.45 4.63 4.92 2.12 1.63 1.69 27.33%
P/EPS -6.17 -26.22 -41.18 -68.80 -11.13 -5.30 -18.50 -16.71%
EY -16.20 -3.81 -2.43 -1.45 -8.99 -18.87 -5.41 20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.80 0.90 0.95 0.50 0.27 0.39 18.49%

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