[JADI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -101.91%
YoY- -114.79%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 76,950 60,528 40,816 21,872 96,674 77,767 55,723 23.98%
PBT -16,896 -317 -1,987 -100 5,729 6,975 2,217 -
Tax -297 -5 -10 -30 1,093 146 164 -
NP -17,193 -322 -1,997 -130 6,822 7,121 2,381 -
-
NP to SH -17,193 -322 -1,997 -130 6,822 7,121 2,381 -
-
Tax Rate - - - - -19.08% -2.09% -7.40% -
Total Cost 94,143 60,850 42,813 22,002 89,852 70,646 53,342 45.99%
-
Net Worth 141,255 160,089 150,671 150,671 150,671 160,089 136,057 2.52%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 141,255 160,089 150,671 150,671 150,671 160,089 136,057 2.52%
NOSH 941,820 941,820 941,820 941,820 941,820 941,820 850,357 7.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -22.34% -0.53% -4.89% -0.59% 7.06% 9.16% 4.27% -
ROE -12.17% -0.20% -1.33% -0.09% 4.53% 4.45% 1.75% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.17 6.43 4.33 2.32 10.27 8.26 6.55 15.85%
EPS -1.92 -0.03 -0.21 -0.01 0.76 0.81 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.16 0.16 0.16 0.17 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 941,820
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.50 4.32 2.92 1.56 6.90 5.55 3.98 24.04%
EPS -1.23 -0.02 -0.14 -0.01 0.49 0.51 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.1143 0.1076 0.1076 0.1076 0.1143 0.0972 2.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.07 0.065 0.07 0.08 0.105 0.085 0.055 -
P/RPS 0.86 1.01 1.62 3.44 1.02 1.03 0.84 1.57%
P/EPS -3.83 -190.09 -33.01 -579.51 14.49 11.24 19.64 -
EY -26.08 -0.53 -3.03 -0.17 6.90 8.90 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.44 0.50 0.66 0.50 0.34 24.06%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 17/11/16 26/08/16 31/05/16 18/02/16 20/11/15 -
Price 0.07 0.07 0.06 0.08 0.09 0.10 0.095 -
P/RPS 0.86 1.09 1.38 3.44 0.88 1.21 1.45 -29.38%
P/EPS -3.83 -204.72 -28.29 -579.51 12.42 13.22 33.93 -
EY -26.08 -0.49 -3.53 -0.17 8.05 7.56 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.38 0.50 0.56 0.59 0.59 -14.05%

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