[JADI] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 5.96%
YoY- -315.81%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 45,659 67,881 40,816 14,126 75,259 74,577 81,868 -8.91%
PBT -13,729 -17,801 -1,987 -3,103 -1,640 266 -1,424 43.66%
Tax 557 914 -10 168 2,938 -143 2,066 -18.90%
NP -13,172 -16,887 -1,997 -2,935 1,298 123 642 -
-
NP to SH -13,172 -16,887 -1,997 -2,935 1,298 123 642 -
-
Tax Rate - - - - - 53.76% - -
Total Cost 58,831 84,768 42,813 17,061 73,961 74,454 81,226 -5.02%
-
Net Worth 122,420 131,838 150,671 0 81,000 124,855 115,883 0.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 122,420 131,838 150,671 0 81,000 124,855 115,883 0.88%
NOSH 941,820 941,820 941,820 938,750 450,000 734,444 681,666 5.30%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -28.85% -24.88% -4.89% -20.78% 1.72% 0.16% 0.78% -
ROE -10.76% -12.81% -1.33% 0.00% 1.60% 0.10% 0.55% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.85 7.21 4.33 1.50 16.72 10.15 12.01 -13.49%
EPS -1.40 -1.79 -0.21 -0.31 0.29 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.00 0.18 0.17 0.17 -4.19%
Adjusted Per Share Value based on latest NOSH - 938,750
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.26 4.85 2.92 1.01 5.37 5.33 5.85 -8.92%
EPS -0.94 -1.21 -0.14 -0.21 0.09 0.01 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0942 0.1076 0.00 0.0578 0.0892 0.0828 0.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.04 0.06 0.07 0.055 0.13 0.115 0.14 -
P/RPS 0.82 0.83 1.62 3.66 0.78 1.13 1.17 -5.52%
P/EPS -2.86 -3.35 -33.01 -17.59 45.07 686.68 148.65 -
EY -34.97 -29.89 -3.03 -5.68 2.22 0.15 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.44 0.00 0.72 0.68 0.82 -14.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/11/18 24/11/17 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 -
Price 0.035 0.055 0.06 0.095 0.185 0.125 0.12 -
P/RPS 0.72 0.76 1.38 6.31 1.11 1.23 1.00 -5.11%
P/EPS -2.50 -3.07 -28.29 -30.39 64.14 746.39 127.41 -
EY -39.96 -32.60 -3.53 -3.29 1.56 0.13 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.38 0.00 1.03 0.74 0.71 -14.32%

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