[JADI] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -64.18%
YoY- 308.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 96,674 84,836 74,297 66,808 63,484 71,452 76,434 16.93%
PBT 5,729 7,609 2,956 1,484 4,472 -3,866 -1,017 -
Tax 1,093 159 218 274 436 960 1,055 2.38%
NP 6,822 7,768 3,174 1,758 4,908 -2,906 38 3072.34%
-
NP to SH 6,822 7,768 3,174 1,758 4,908 -2,906 38 3072.34%
-
Tax Rate -19.08% -2.09% -7.37% -18.46% -9.75% - - -
Total Cost 89,852 77,068 71,122 65,050 58,576 74,358 76,396 11.41%
-
Net Worth 150,671 160,089 136,057 127,854 151,570 146,505 129,000 10.89%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 150,671 160,089 136,057 127,854 151,570 146,505 129,000 10.89%
NOSH 941,820 941,820 850,356 799,090 721,764 697,647 716,666 19.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.06% 9.16% 4.27% 2.63% 7.73% -4.07% 0.05% -
ROE 4.53% 4.85% 2.33% 1.38% 3.24% -1.98% 0.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.27 9.01 8.74 8.36 8.80 10.24 10.67 -2.51%
EPS 0.76 0.88 0.37 0.22 0.68 -0.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.16 0.21 0.21 0.18 -7.54%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.90 6.06 5.31 4.77 4.53 5.10 5.46 16.87%
EPS 0.49 0.55 0.23 0.13 0.35 -0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1143 0.0972 0.0913 0.1083 0.1046 0.0921 10.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.105 0.085 0.055 0.065 0.10 0.115 0.175 -
P/RPS 1.02 0.94 0.63 0.78 1.14 1.12 1.64 -27.11%
P/EPS 14.49 10.30 14.73 29.55 14.71 -27.61 3,243.59 -97.27%
EY 6.90 9.71 6.79 3.38 6.80 -3.62 0.03 3641.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.34 0.41 0.48 0.55 0.97 -22.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 18/02/16 20/11/15 25/08/15 19/05/15 17/02/15 20/11/14 -
Price 0.09 0.10 0.095 0.05 0.07 0.095 0.17 -
P/RPS 0.88 1.11 1.09 0.60 0.80 0.93 1.59 -32.56%
P/EPS 12.42 12.12 25.45 22.73 10.29 -22.81 3,150.92 -97.49%
EY 8.05 8.25 3.93 4.40 9.71 -4.38 0.03 4046.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.59 0.31 0.33 0.45 0.94 -29.17%

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