[JADI] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 17.73%
YoY- 74.93%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 40,926 40,732 45,092 45,804 44,216 47,632 47,263 -9.14%
PBT -4,784 -2,168 -1,696 -2,588 -3,334 -2,744 -31,201 -71.32%
Tax 186 500 -140 -13 172 236 94 57.54%
NP -4,598 -1,668 -1,836 -2,601 -3,162 -2,508 -31,107 -72.01%
-
NP to SH -4,598 -1,668 -1,836 -2,601 -3,162 -2,508 -31,107 -72.01%
-
Tax Rate - - - - - - - -
Total Cost 45,524 42,400 46,928 48,405 47,378 50,140 78,370 -30.35%
-
Net Worth 105,191 115,710 115,710 113,945 113,945 113,082 113,945 -5.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 105,191 115,710 115,710 113,945 113,945 113,082 113,945 -5.18%
NOSH 1,052,030 1,052,030 1,052,030 1,035,990 1,035,990 1,035,990 1,035,990 1.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -11.23% -4.10% -4.07% -5.68% -7.15% -5.27% -65.82% -
ROE -4.37% -1.44% -1.59% -2.28% -2.78% -2.22% -27.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.89 3.87 4.29 4.42 4.27 4.63 4.56 -10.04%
EPS -0.44 -0.16 -0.17 -0.25 -0.30 -0.24 -3.00 -72.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.11 0.11 0.11 -6.15%
Adjusted Per Share Value based on latest NOSH - 1,035,990
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.92 2.91 3.22 3.27 3.16 3.40 3.38 -9.28%
EPS -0.33 -0.12 -0.13 -0.19 -0.23 -0.18 -2.22 -71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0827 0.0827 0.0814 0.0814 0.0808 0.0814 -5.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.13 0.085 0.12 0.105 0.095 0.04 0.035 -
P/RPS 3.34 2.20 2.80 2.37 2.23 0.86 0.77 165.73%
P/EPS -29.74 -53.60 -68.75 -41.81 -31.12 -16.40 -1.17 762.81%
EY -3.36 -1.87 -1.45 -2.39 -3.21 -6.10 -85.80 -88.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.77 1.09 0.95 0.86 0.36 0.32 154.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 28/05/21 19/02/21 19/11/20 28/08/20 30/06/20 -
Price 0.09 0.135 0.085 0.11 0.105 0.13 0.04 -
P/RPS 2.31 3.49 1.98 2.49 2.46 2.81 0.88 90.17%
P/EPS -20.59 -85.14 -48.70 -43.80 -34.40 -53.29 -1.33 520.12%
EY -4.86 -1.17 -2.05 -2.28 -2.91 -1.88 -75.07 -83.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.23 0.77 1.00 0.95 1.18 0.36 84.09%

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