[JADI] QoQ Annualized Quarter Result on 31-Dec-2015

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015
Profit Trend
QoQ- 144.7%
YoY- 367.32%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,632 87,488 96,674 84,836 74,297 66,808 63,484 18.19%
PBT -3,974 -400 5,729 7,609 2,956 1,484 4,472 -
Tax -20 -120 1,093 159 218 274 436 -
NP -3,994 -520 6,822 7,768 3,174 1,758 4,908 -
-
NP to SH -3,994 -520 6,822 7,768 3,174 1,758 4,908 -
-
Tax Rate - - -19.08% -2.09% -7.37% -18.46% -9.75% -
Total Cost 85,626 88,008 89,852 77,068 71,122 65,050 58,576 28.71%
-
Net Worth 150,671 150,671 150,671 160,089 136,057 127,854 151,570 -0.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 150,671 150,671 150,671 160,089 136,057 127,854 151,570 -0.39%
NOSH 941,820 941,820 941,820 941,820 850,356 799,090 721,764 19.35%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.89% -0.59% 7.06% 9.16% 4.27% 2.63% 7.73% -
ROE -2.65% -0.35% 4.53% 4.85% 2.33% 1.38% 3.24% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.67 9.29 10.27 9.01 8.74 8.36 8.80 -0.98%
EPS -0.42 -0.04 0.76 0.88 0.37 0.22 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.17 0.16 0.16 0.21 -16.53%
Adjusted Per Share Value based on latest NOSH - 941,820
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.83 6.25 6.91 6.06 5.31 4.77 4.54 18.08%
EPS -0.29 -0.04 0.49 0.56 0.23 0.13 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1077 0.1077 0.1144 0.0972 0.0914 0.1083 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.07 0.08 0.105 0.085 0.055 0.065 0.10 -
P/RPS 0.81 0.86 1.02 0.94 0.63 0.78 1.14 -20.32%
P/EPS -16.50 -144.88 14.49 10.30 14.73 29.55 14.71 -
EY -6.06 -0.69 6.90 9.71 6.79 3.38 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.66 0.50 0.34 0.41 0.48 -5.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 26/08/16 31/05/16 18/02/16 20/11/15 25/08/15 19/05/15 -
Price 0.06 0.08 0.09 0.10 0.095 0.05 0.07 -
P/RPS 0.69 0.86 0.88 1.11 1.09 0.60 0.80 -9.36%
P/EPS -14.15 -144.88 12.42 12.12 25.45 22.73 10.29 -
EY -7.07 -0.69 8.05 8.25 3.93 4.40 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.56 0.59 0.59 0.31 0.33 9.83%

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