[JADI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 192.34%
YoY- 1922.52%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,326 38,891 17,834 75,329 56,608 38,961 19,169 107.43%
PBT -763 -1,033 -898 598 872 1,205 338 -
Tax 792 1,248 1,068 1,425 -180 -265 -59 -
NP 29 215 170 2,023 692 940 279 -77.86%
-
NP to SH 29 215 170 2,023 692 940 279 -77.86%
-
Tax Rate - - - -238.29% 20.64% 21.99% 17.46% -
Total Cost 57,297 38,676 17,664 73,306 55,916 38,021 18,890 109.39%
-
Net Worth 129,000 129,000 153,000 125,156 117,639 122,923 118,575 5.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,000 129,000 153,000 125,156 117,639 122,923 118,575 5.77%
NOSH 716,666 716,666 850,000 695,312 691,999 723,076 697,500 1.82%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.05% 0.55% 0.95% 2.69% 1.22% 2.41% 1.46% -
ROE 0.02% 0.17% 0.11% 1.62% 0.59% 0.76% 0.24% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.00 5.43 2.10 10.83 8.18 5.39 2.75 103.65%
EPS 0.00 0.03 0.02 0.29 0.10 0.13 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 696,818
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.09 2.78 1.27 5.38 4.04 2.78 1.37 107.19%
EPS 0.00 0.02 0.01 0.14 0.05 0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0921 0.1093 0.0894 0.084 0.0878 0.0847 5.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.175 0.13 0.14 0.10 0.115 0.115 0.10 -
P/RPS 2.19 2.40 6.67 0.92 1.41 2.13 3.64 -28.70%
P/EPS 4,324.71 433.33 700.00 34.37 115.00 88.46 250.00 567.71%
EY 0.02 0.23 0.14 2.91 0.87 1.13 0.40 -86.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.78 0.56 0.68 0.68 0.59 39.25%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 19/08/14 20/05/14 18/02/14 19/11/13 22/08/13 20/05/13 -
Price 0.17 0.185 0.13 0.115 0.125 0.125 0.13 -
P/RPS 2.13 3.41 6.20 1.06 1.53 2.32 4.73 -41.22%
P/EPS 4,201.15 616.67 650.00 39.53 125.00 96.15 325.00 449.93%
EY 0.02 0.16 0.15 2.53 0.80 1.04 0.31 -83.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 0.72 0.64 0.74 0.74 0.76 15.20%

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