[JADI] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 9.36%
YoY- -4653.73%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Revenue 42,044 51,347 48,641 60,989 60,528 76,047 74,595 -7.59%
PBT -25,310 -10,693 -7,162 -16,216 -317 -1,037 72 -
Tax 34 -13 338 909 -5 2,397 -58 -
NP -25,276 -10,706 -6,824 -15,307 -322 1,360 14 -
-
NP to SH -25,276 -10,706 -6,824 -15,307 -322 1,360 14 -
-
Tax Rate - - - - - - 80.56% -
Total Cost 67,320 62,053 55,465 76,296 60,850 74,687 74,581 -1.40%
-
Net Worth 113,945 134,663 122,420 131,838 0 111,600 105,400 1.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Net Worth 113,945 134,663 122,420 131,838 0 111,600 105,400 1.07%
NOSH 1,035,990 1,035,990 941,820 941,820 941,700 620,000 620,000 7.33%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
NP Margin -60.12% -20.85% -14.03% -25.10% -0.53% 1.79% 0.02% -
ROE -22.18% -7.95% -5.57% -11.61% 0.00% 1.22% 0.01% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 4.06 4.96 5.17 6.48 6.43 12.27 12.03 -13.90%
EPS -2.44 -1.03 -0.72 -1.63 -0.03 0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.14 0.00 0.18 0.17 -5.82%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 3.00 3.67 3.47 4.36 4.32 5.43 5.33 -7.61%
EPS -1.81 -0.76 -0.49 -1.09 -0.02 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0962 0.0874 0.0942 0.00 0.0797 0.0753 1.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/09/14 30/09/13 -
Price 0.105 0.065 0.035 0.055 0.065 0.175 0.115 -
P/RPS 2.59 1.31 0.68 0.85 1.01 1.43 0.96 14.65%
P/EPS -4.30 -6.29 -4.83 -3.38 -190.09 79.78 5,092.86 -
EY -23.24 -15.90 -20.70 -29.55 -0.53 1.25 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.50 0.27 0.39 0.00 0.97 0.68 4.71%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date 19/02/21 24/02/20 22/02/19 23/02/18 21/02/17 20/11/14 19/11/13 -
Price 0.11 0.055 0.035 0.06 0.07 0.17 0.125 -
P/RPS 2.71 1.11 0.68 0.93 1.09 1.39 1.04 14.10%
P/EPS -4.51 -5.32 -4.83 -3.69 -204.72 77.50 5,535.71 -
EY -22.18 -18.79 -20.70 -27.09 -0.49 1.29 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.42 0.27 0.43 0.00 0.94 0.74 4.23%

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