Highlights

[JADI] QoQ Quarter Result on 2020-06-30 [#1]

Stock [JADI]: JADI IMAGING HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     97.31%    YoY -     57.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,908 7,691 10,208 15,998 13,366 11,775 15,802 -17.20%
  QoQ % 54.83% -24.66% -36.19% 19.69% 13.51% -25.48% -
  Horiz. % 75.36% 48.67% 64.60% 101.24% 84.58% 74.52% 100.00%
PBT -686 -23,369 -2,164 -4,069 -1,599 -2,861 9,822 -
  QoQ % 97.06% -979.90% 46.82% -154.47% 44.11% -129.13% -
  Horiz. % -6.98% -237.93% -22.03% -41.43% -16.28% -29.13% 100.00%
Tax 59 44 -33 -29 112 -63 -219 -
  QoQ % 34.09% 233.33% -13.79% -125.89% 277.78% 71.23% -
  Horiz. % -26.94% -20.09% 15.07% 13.24% -51.14% 28.77% 100.00%
NP -627 -23,325 -2,197 -4,098 -1,487 -2,924 9,603 -
  QoQ % 97.31% -961.67% 46.39% -175.59% 49.15% -130.45% -
  Horiz. % -6.53% -242.89% -22.88% -42.67% -15.48% -30.45% 100.00%
NP to SH -627 -23,325 -2,197 -4,098 -1,487 -2,924 9,603 -
  QoQ % 97.31% -961.67% 46.39% -175.59% 49.15% -130.45% -
  Horiz. % -6.53% -242.89% -22.88% -42.67% -15.48% -30.45% 100.00%
Tax Rate - % - % - % - % - % - % 2.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,535 31,016 12,405 20,096 14,853 14,699 6,199 59.98%
  QoQ % -59.59% 150.03% -38.27% 35.30% 1.05% 137.12% -
  Horiz. % 202.21% 500.34% 200.11% 324.18% 239.60% 237.12% 100.00%
Net Worth 113,082 113,945 134,663 124,304 122,420 122,420 122,420 -5.16%
  QoQ % -0.76% -15.38% 8.33% 1.54% 0.00% 0.00% -
  Horiz. % 92.37% 93.08% 110.00% 101.54% 100.00% 100.00% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 113,082 113,945 134,663 124,304 122,420 122,420 122,420 -5.16%
  QoQ % -0.76% -15.38% 8.33% 1.54% 0.00% 0.00% -
  Horiz. % 92.37% 93.08% 110.00% 101.54% 100.00% 100.00% 100.00%
NOSH 1,028,023 1,035,870 1,035,870 1,035,870 941,700 941,700 941,700 6.03%
  QoQ % -0.76% 0.00% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 109.17% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -5.27 % -303.28 % -21.52 % -25.62 % -11.13 % -24.83 % 60.77 % -
  QoQ % 98.26% -1,309.29% 16.00% -130.19% 55.18% -140.86% -
  Horiz. % -8.67% -499.06% -35.41% -42.16% -18.31% -40.86% 100.00%
ROE -0.55 % -20.47 % -1.63 % -3.30 % -1.21 % -2.39 % 7.84 % -
  QoQ % 97.31% -1,155.83% 50.61% -172.73% 49.37% -130.48% -
  Horiz. % -7.02% -261.10% -20.79% -42.09% -15.43% -30.48% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.16 0.74 0.99 1.54 1.42 1.25 1.68 -21.90%
  QoQ % 56.76% -25.25% -35.71% 8.45% 13.60% -25.60% -
  Horiz. % 69.05% 44.05% 58.93% 91.67% 84.52% 74.40% 100.00%
EPS -0.06 -2.25 -0.21 -0.40 -0.16 -0.31 1.02 -
  QoQ % 97.33% -971.43% 47.50% -150.00% 48.39% -130.39% -
  Horiz. % -5.88% -220.59% -20.59% -39.22% -15.69% -30.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1100 0.1100 0.1300 0.1200 0.1300 0.1300 0.1300 -10.55%
  QoQ % 0.00% -15.38% 8.33% -7.69% 0.00% 0.00% -
  Horiz. % 84.62% 84.62% 100.00% 92.31% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,035,990
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.15 0.74 0.99 1.54 1.29 1.14 1.53 -17.35%
  QoQ % 55.41% -25.25% -35.71% 19.38% 13.16% -25.49% -
  Horiz. % 75.16% 48.37% 64.71% 100.65% 84.31% 74.51% 100.00%
EPS -0.06 -2.25 -0.21 -0.40 -0.14 -0.28 0.93 -
  QoQ % 97.33% -971.43% 47.50% -185.71% 50.00% -130.11% -
  Horiz. % -6.45% -241.94% -22.58% -43.01% -15.05% -30.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1092 0.1100 0.1300 0.1200 0.1182 0.1182 0.1182 -5.15%
  QoQ % -0.73% -15.38% 8.33% 1.52% 0.00% 0.00% -
  Horiz. % 92.39% 93.06% 109.98% 101.52% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0400 0.0350 0.0650 0.0550 0.0500 0.0350 0.0350 -
P/RPS 3.45 4.71 6.60 3.56 3.52 2.80 2.09 39.72%
  QoQ % -26.75% -28.64% 85.39% 1.14% 25.71% 33.97% -
  Horiz. % 165.07% 225.36% 315.79% 170.33% 168.42% 133.97% 100.00%
P/EPS -65.58 -1.55 -30.65 -13.90 -31.66 -11.27 3.43 -
  QoQ % -4,130.97% 94.94% -120.50% 56.10% -180.92% -428.57% -
  Horiz. % -1,911.95% -45.19% -893.59% -405.25% -923.03% -328.57% 100.00%
EY -1.52 -64.34 -3.26 -7.19 -3.16 -8.87 29.14 -
  QoQ % 97.64% -1,873.62% 54.66% -127.53% 64.37% -130.44% -
  Horiz. % -5.22% -220.80% -11.19% -24.67% -10.84% -30.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.32 0.50 0.46 0.38 0.27 0.27 21.16%
  QoQ % 12.50% -36.00% 8.70% 21.05% 40.74% 0.00% -
  Horiz. % 133.33% 118.52% 185.19% 170.37% 140.74% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 24/02/20 - 26/08/19 31/05/19 22/02/19 -
Price 0.1300 0.0400 0.0550 0.0600 0.0550 0.0350 0.0350 -
P/RPS 11.22 5.39 5.58 3.88 3.88 2.80 2.09 206.91%
  QoQ % 108.16% -3.41% 43.81% 0.00% 38.57% 33.97% -
  Horiz. % 536.84% 257.89% 266.99% 185.65% 185.65% 133.97% 100.00%
P/EPS -213.15 -1.78 -25.93 -15.17 -34.83 -11.27 3.43 -
  QoQ % -11,874.72% 93.14% -70.93% 56.45% -209.05% -428.57% -
  Horiz. % -6,214.29% -51.90% -755.98% -442.27% -1,015.45% -328.57% 100.00%
EY -0.47 -56.29 -3.86 -6.59 -2.87 -8.87 29.14 -
  QoQ % 99.17% -1,358.29% 41.43% -129.62% 67.64% -130.44% -
  Horiz. % -1.61% -193.17% -13.25% -22.61% -9.85% -30.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 0.36 0.42 0.50 0.42 0.27 0.27 167.55%
  QoQ % 227.78% -14.29% -16.00% 19.05% 55.56% 0.00% -
  Horiz. % 437.04% 133.33% 155.56% 185.19% 155.56% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

262  353  537  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 IMPIANA 0.105+0.025 
 AT 0.090.00 
 VC 0.05-0.01 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.215-0.02 
 LUSTER-WA 0.11-0.015 
 ISTONE 0.235+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS