[JADI] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.72%
YoY- -85.42%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 33,404 17,834 19,169 19,306 22,899 24,901 15,792 12.73%
PBT 742 -898 338 -495 2,360 4,337 2,023 -14.82%
Tax 137 1,068 -59 792 -323 -652 -339 -
NP 879 170 279 297 2,037 3,685 1,684 -9.87%
-
NP to SH 879 170 279 297 2,037 3,685 1,684 -9.87%
-
Tax Rate -18.46% - 17.46% - 13.69% 15.03% 16.76% -
Total Cost 32,525 17,664 18,890 19,009 20,862 21,216 14,108 14.29%
-
Net Worth 127,854 153,000 118,575 126,225 119,410 90,614 84,199 6.90%
Dividend
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 1,812 - -
Div Payout % - - - - - 49.18% - -
Equity
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 127,854 153,000 118,575 126,225 119,410 90,614 84,199 6.90%
NOSH 799,090 850,000 697,500 742,500 702,413 604,098 601,428 4.65%
Ratio Analysis
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.63% 0.95% 1.46% 1.54% 8.90% 14.80% 10.66% -
ROE 0.69% 0.11% 0.24% 0.24% 1.71% 4.07% 2.00% -
Per Share
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.18 2.10 2.75 2.60 3.26 4.12 2.63 7.69%
EPS 0.11 0.02 0.04 0.04 0.29 0.61 0.28 -13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.16 0.18 0.17 0.17 0.17 0.15 0.14 2.15%
Adjusted Per Share Value based on latest NOSH - 742,500
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.39 1.27 1.37 1.38 1.64 1.78 1.13 12.72%
EPS 0.06 0.01 0.02 0.02 0.15 0.26 0.12 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0913 0.1093 0.0847 0.0901 0.0853 0.0647 0.0601 6.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.065 0.14 0.10 0.15 0.23 0.17 0.09 -
P/RPS 1.55 6.67 3.64 5.77 7.06 4.12 3.43 -11.93%
P/EPS 59.09 700.00 250.00 375.00 79.31 27.87 32.14 10.23%
EY 1.69 0.14 0.40 0.27 1.26 3.59 3.11 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.41 0.78 0.59 0.88 1.35 1.13 0.64 -6.87%
Price Multiplier on Announcement Date
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/08/15 20/05/14 20/05/13 23/05/12 20/05/11 20/05/10 20/05/09 -
Price 0.05 0.13 0.13 0.14 0.23 0.17 0.14 -
P/RPS 1.20 6.20 4.73 5.38 7.06 4.12 5.33 -21.21%
P/EPS 45.45 650.00 325.00 350.00 79.31 27.87 50.00 -1.51%
EY 2.20 0.15 0.31 0.29 1.26 3.59 2.00 1.53%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.31 0.72 0.76 0.82 1.35 1.13 1.00 -17.08%

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