[JADI] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -513.33%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,802 12,820 19,712 18,435 17,647 17,629 23,072 -5.08%
PBT 9,822 3,255 1,670 270 -333 -139 1,125 34.79%
Tax -219 0 5 -456 85 0 60 -
NP 9,603 3,255 1,675 -186 -248 -139 1,185 33.41%
-
NP to SH 9,603 3,255 1,675 -186 -248 -139 1,185 33.41%
-
Tax Rate 2.23% 0.00% -0.30% 168.89% - - -5.33% -
Total Cost 6,199 9,565 18,037 18,621 17,895 17,768 21,887 -15.95%
-
Net Worth 122,420 131,838 160,089 111,600 105,400 118,150 125,470 -0.33%
Dividend
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 122,420 131,838 160,089 111,600 105,400 118,150 125,470 -0.33%
NOSH 941,820 941,820 941,820 620,000 620,000 695,000 697,058 4.23%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 60.77% 25.39% 8.50% -1.01% -1.41% -0.79% 5.14% -
ROE 7.84% 2.47% 1.05% -0.17% -0.24% -0.12% 0.94% -
Per Share
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.68 1.36 2.09 2.97 2.85 2.54 3.31 -8.92%
EPS 1.02 0.35 0.18 -0.03 -0.04 -0.02 0.17 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.17 0.18 0.17 0.17 0.18 -4.38%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.13 0.92 1.41 1.32 1.26 1.26 1.65 -5.08%
EPS 0.69 0.23 0.12 -0.01 -0.02 -0.01 0.08 34.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0942 0.1144 0.0798 0.0753 0.0844 0.0897 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.035 0.055 0.065 0.175 0.115 0.13 0.14 -
P/RPS 2.09 4.04 3.11 5.89 4.04 5.13 4.23 -9.25%
P/EPS 3.43 15.91 36.54 -583.33 -287.50 -650.00 82.35 -35.46%
EY 29.14 6.28 2.74 -0.17 -0.35 -0.15 1.21 55.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.38 0.97 0.68 0.76 0.78 -13.59%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/02/19 23/02/18 21/02/17 20/11/14 19/11/13 22/11/12 25/11/11 -
Price 0.035 0.06 0.07 0.17 0.125 0.12 0.19 -
P/RPS 2.09 4.41 3.34 5.72 4.39 4.73 5.74 -12.99%
P/EPS 3.43 17.36 39.35 -566.67 -312.50 -600.00 111.76 -38.12%
EY 29.14 5.76 2.54 -0.18 -0.32 -0.17 0.89 61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.41 0.94 0.74 0.71 1.06 -17.17%

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