[JADI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 77.29%
YoY- 33.49%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 43,060 33,678 20,463 10,183 45,092 34,353 22,108 56.02%
PBT -7,947 -2,230 -2,392 -542 -1,696 -1,941 -1,667 183.52%
Tax 24 82 93 125 -140 -10 86 -57.32%
NP -7,923 -2,148 -2,299 -417 -1,836 -1,951 -1,581 193.13%
-
NP to SH -7,923 -2,148 -2,299 -417 -1,836 -1,951 -1,581 193.13%
-
Tax Rate - - - - - - - -
Total Cost 50,983 35,826 22,762 10,600 46,928 36,304 23,689 66.77%
-
Net Worth 107,637 107,637 105,191 115,710 115,710 113,945 113,945 -3.72%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 107,637 107,637 105,191 115,710 115,710 113,945 113,945 -3.72%
NOSH 1,076,490 1,076,490 1,052,030 1,052,030 1,052,030 1,035,990 1,035,990 2.59%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -18.40% -6.38% -11.23% -4.10% -4.07% -5.68% -7.15% -
ROE -7.36% -2.00% -2.19% -0.36% -1.59% -1.71% -1.39% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.00 3.13 1.95 0.97 4.29 3.32 2.13 52.27%
EPS -0.74 -0.20 -0.22 -0.04 -0.17 -0.19 -0.15 190.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.11 0.11 -6.16%
Adjusted Per Share Value based on latest NOSH - 1,052,030
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.08 2.41 1.46 0.73 3.22 2.45 1.58 56.11%
EPS -0.57 -0.15 -0.16 -0.03 -0.13 -0.14 -0.11 199.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0769 0.0752 0.0827 0.0827 0.0814 0.0814 -3.72%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.095 0.105 0.13 0.085 0.12 0.105 0.095 -
P/RPS 2.37 3.36 6.68 8.78 2.80 3.17 4.45 -34.32%
P/EPS -12.91 -52.62 -59.48 -214.42 -68.75 -55.75 -62.24 -64.99%
EY -7.75 -1.90 -1.68 -0.47 -1.45 -1.79 -1.61 185.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 1.30 0.77 1.09 0.95 0.86 6.86%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 26/11/21 28/09/21 28/05/21 19/02/21 19/11/20 -
Price 0.09 0.105 0.09 0.135 0.085 0.11 0.105 -
P/RPS 2.25 3.36 4.63 13.95 1.98 3.32 4.92 -40.67%
P/EPS -12.23 -52.62 -41.18 -340.55 -48.70 -58.40 -68.80 -68.41%
EY -8.18 -1.90 -2.43 -0.29 -2.05 -1.71 -1.45 217.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 0.90 1.23 0.77 1.00 0.95 -3.54%

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