[JADI] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -206.23%
YoY- -109.45%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 60,528 76,047 74,595 76,425 89,494 100,517 76,648 -3.20%
PBT -317 -1,037 72 -2,688 8,777 16,568 7,280 -
Tax -5 2,397 -58 2,006 -1,559 -2,368 -750 -49.86%
NP -322 1,360 14 -682 7,218 14,200 6,530 -
-
NP to SH -322 1,360 14 -682 7,218 14,200 6,530 -
-
Tax Rate - - 80.56% - 17.76% 14.29% 10.30% -
Total Cost 60,850 74,687 74,581 77,107 82,276 86,317 70,118 -1.93%
-
Net Worth 0 111,600 105,400 118,150 125,470 113,407 90,713 -
Dividend
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 3,813 1,830 -
Div Payout % - - - - - 26.86% 28.02% -
Equity
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 111,600 105,400 118,150 125,470 113,407 90,713 -
NOSH 941,700 620,000 620,000 695,000 697,058 667,105 604,754 6.29%
Ratio Analysis
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.53% 1.79% 0.02% -0.89% 8.07% 14.13% 8.52% -
ROE 0.00% 1.22% 0.01% -0.58% 5.75% 12.52% 7.20% -
Per Share
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.43 12.27 12.03 11.00 12.84 15.07 12.67 -8.92%
EPS -0.03 0.22 0.00 -0.10 1.04 2.13 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.57 0.30 -
NAPS 0.00 0.18 0.17 0.17 0.18 0.17 0.15 -
Adjusted Per Share Value based on latest NOSH - 695,000
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.33 5.43 5.33 5.46 6.40 7.18 5.48 -3.19%
EPS -0.02 0.10 0.00 -0.05 0.52 1.01 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.13 -
NAPS 0.00 0.0798 0.0753 0.0844 0.0897 0.081 0.0648 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/12/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.065 0.175 0.115 0.13 0.14 0.34 0.19 -
P/RPS 1.01 1.43 0.96 1.18 1.09 2.26 1.50 -5.30%
P/EPS -190.09 79.78 5,092.86 -132.48 13.52 15.97 17.60 -
EY -0.53 1.25 0.02 -0.75 7.40 6.26 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 1.68 1.59 -
P/NAPS 0.00 0.97 0.68 0.76 0.78 2.00 1.27 -
Price Multiplier on Announcement Date
31/12/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 21/02/17 20/11/14 19/11/13 22/11/12 25/11/11 19/11/10 12/11/09 -
Price 0.07 0.17 0.125 0.12 0.19 0.25 0.19 -
P/RPS 1.09 1.39 1.04 1.09 1.48 1.66 1.50 -4.30%
P/EPS -204.72 77.50 5,535.71 -122.29 18.35 11.74 17.60 -
EY -0.49 1.29 0.02 -0.82 5.45 8.51 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 2.29 1.59 -
P/NAPS 0.00 0.94 0.74 0.71 1.06 1.47 1.27 -

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