[JADI] QoQ Cumulative 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- -19.69%
YoY- -89.36%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 38,961 19,169 77,690 59,703 42,074 19,306 86,679 -41.35%
PBT 1,205 338 -1,064 -264 -125 -495 3,522 -51.11%
Tax -265 -59 953 831 831 792 559 -
NP 940 279 -111 567 706 297 4,081 -62.45%
-
NP to SH 940 279 -111 567 706 297 4,081 -62.45%
-
Tax Rate 21.99% 17.46% - - - - -15.87% -
Total Cost 38,021 18,890 77,801 59,136 41,368 19,009 82,598 -40.41%
-
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 0.76% 0.24% -0.12% 0.47% 0.59% 0.24% 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 5.39 2.75 14.00 8.42 5.96 2.60 12.32 -42.39%
EPS 0.13 0.04 -0.02 0.08 0.10 0.04 0.58 -63.13%
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 2.78 1.37 5.55 4.26 3.00 1.38 6.19 -41.38%
EPS 0.07 0.02 -0.01 0.04 0.05 0.02 0.29 -61.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0847 0.0674 0.0861 0.0857 0.0901 0.0854 1.86%
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 2.13 3.64 0.79 1.54 2.35 5.77 1.38 33.59%
P/EPS 88.46 250.00 -550.00 162.50 140.00 375.00 29.31 108.98%
EY 1.13 0.40 -0.18 0.62 0.71 0.27 3.41 -52.14%
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 2.32 4.73 0.75 1.42 2.01 5.38 1.38 41.43%
P/EPS 96.15 325.00 -525.00 150.00 120.00 350.00 29.31 120.93%
EY 1.04 0.31 -0.19 0.67 0.83 0.29 3.41 -54.72%
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