[JADI] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 136.92%
YoY- 61.61%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,944 22,319 21,057 19,792 22,768 23,986 27,259 -5.64%
PBT -1,887 1,475 -135 867 370 2,461 5,678 -
Tax 20 27 180 -206 39 -353 -540 -
NP -1,867 1,502 45 661 409 2,108 5,138 -
-
NP to SH -1,867 1,502 45 661 409 2,108 5,138 -
-
Tax Rate - -1.83% - 23.76% -10.54% 14.34% 9.51% -
Total Cost 20,811 20,817 21,012 19,131 22,359 21,878 22,121 -0.97%
-
Net Worth 150,671 150,199 81,000 124,855 115,883 119,453 97,866 7.13%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 150,671 150,199 81,000 124,855 115,883 119,453 97,866 7.13%
NOSH 941,820 938,750 450,000 734,444 681,666 702,666 611,666 7.14%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.86% 6.73% 0.21% 3.34% 1.80% 8.79% 18.85% -
ROE -1.24% 1.00% 0.06% 0.53% 0.35% 1.76% 5.25% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.01 2.38 4.68 2.69 3.34 3.41 4.46 -11.95%
EPS -0.20 0.16 0.01 0.09 0.06 0.30 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.18 0.17 0.17 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 734,444
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.35 1.59 1.50 1.41 1.63 1.71 1.95 -5.70%
EPS -0.13 0.11 0.00 0.05 0.03 0.15 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1073 0.0578 0.0892 0.0828 0.0853 0.0699 7.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.055 0.13 0.115 0.14 0.20 0.17 -
P/RPS 3.48 2.31 2.78 4.27 4.19 5.86 3.81 -1.43%
P/EPS -35.31 34.38 1,300.00 127.78 233.33 66.67 20.24 -
EY -2.83 2.91 0.08 0.78 0.43 1.50 4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.72 0.68 0.82 1.18 1.06 -13.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 23/08/11 20/08/10 -
Price 0.06 0.095 0.185 0.125 0.12 0.17 0.28 -
P/RPS 2.98 4.00 3.95 4.64 3.59 4.98 6.28 -11.23%
P/EPS -30.26 59.38 1,850.00 138.89 200.00 56.67 33.33 -
EY -3.30 1.68 0.05 0.72 0.50 1.76 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.59 1.03 0.74 0.71 1.00 1.75 -21.65%

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