[JADI] QoQ Annualized Quarter 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- -46.46%
YoY- -89.36%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 77,922 76,676 77,690 79,604 84,148 77,224 86,679 -6.86%
PBT 2,410 1,352 -1,064 -352 -250 -1,980 3,522 -22.36%
Tax -530 -236 953 1,108 1,662 3,168 559 -
NP 1,880 1,116 -111 756 1,412 1,188 4,081 -40.38%
-
NP to SH 1,880 1,116 -111 756 1,412 1,188 4,081 -40.38%
-
Tax Rate 21.99% 17.46% - - - - -15.87% -
Total Cost 76,042 75,560 77,801 78,848 82,736 76,036 82,598 -5.36%
-
Net Worth 122,923 118,575 94,350 120,487 120,019 126,225 119,615 1.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,923 118,575 94,350 120,487 120,019 126,225 119,615 1.83%
NOSH 723,076 697,500 555,000 708,750 705,999 742,500 703,620 1.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.41% 1.46% -0.14% 0.95% 1.68% 1.54% 4.71% -
ROE 1.53% 0.94% -0.12% 0.63% 1.18% 0.94% 3.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.78 10.99 14.00 11.23 11.92 10.40 12.32 -8.52%
EPS 0.26 0.16 -0.02 0.11 0.20 0.16 0.58 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 695,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.57 5.48 5.55 5.69 6.01 5.52 6.19 -6.80%
EPS 0.13 0.08 -0.01 0.05 0.10 0.08 0.29 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0847 0.0674 0.0861 0.0858 0.0902 0.0855 1.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.115 0.10 0.11 0.13 0.14 0.15 0.17 -
P/RPS 1.07 0.91 0.79 1.16 1.17 1.44 1.38 -15.61%
P/EPS 44.23 62.50 -550.00 121.87 70.00 93.75 29.31 31.59%
EY 2.26 1.60 -0.18 0.82 1.43 1.07 3.41 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.65 0.76 0.82 0.88 1.00 -22.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 23/05/12 22/02/12 -
Price 0.125 0.13 0.105 0.12 0.12 0.14 0.17 -
P/RPS 1.16 1.18 0.75 1.07 1.01 1.35 1.38 -10.94%
P/EPS 48.08 81.25 -525.00 112.50 60.00 87.50 29.31 39.13%
EY 2.08 1.23 -0.19 0.89 1.67 1.14 3.41 -28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.62 0.71 0.71 0.82 1.00 -18.20%

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