[JADI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -4.2%
YoY- 455.99%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 60,528 40,816 21,872 96,674 77,767 55,723 33,404 48.36%
PBT -317 -1,987 -100 5,729 6,975 2,217 742 -
Tax -5 -10 -30 1,093 146 164 137 -
NP -322 -1,997 -130 6,822 7,121 2,381 879 -
-
NP to SH -322 -1,997 -130 6,822 7,121 2,381 879 -
-
Tax Rate - - - -19.08% -2.09% -7.40% -18.46% -
Total Cost 60,850 42,813 22,002 89,852 70,646 53,342 32,525 51.54%
-
Net Worth 160,089 150,671 150,671 150,671 160,089 136,057 127,854 16.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 160,089 150,671 150,671 150,671 160,089 136,057 127,854 16.09%
NOSH 941,820 941,820 941,820 941,820 941,820 850,357 799,090 11.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.53% -4.89% -0.59% 7.06% 9.16% 4.27% 2.63% -
ROE -0.20% -1.33% -0.09% 4.53% 4.45% 1.75% 0.69% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.43 4.33 2.32 10.27 8.26 6.55 4.18 33.08%
EPS -0.03 -0.21 -0.01 0.76 0.81 0.28 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.17 0.16 0.16 4.10%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.32 2.92 1.56 6.90 5.55 3.98 2.39 48.11%
EPS -0.02 -0.14 -0.01 0.49 0.51 0.17 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1076 0.1076 0.1076 0.1143 0.0972 0.0913 16.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.07 0.08 0.105 0.085 0.055 0.065 -
P/RPS 1.01 1.62 3.44 1.02 1.03 0.84 1.55 -24.74%
P/EPS -190.09 -33.01 -579.51 14.49 11.24 19.64 59.09 -
EY -0.53 -3.03 -0.17 6.90 8.90 5.09 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.50 0.66 0.50 0.34 0.41 -4.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 17/11/16 26/08/16 31/05/16 18/02/16 20/11/15 25/08/15 -
Price 0.07 0.06 0.08 0.09 0.10 0.095 0.05 -
P/RPS 1.09 1.38 3.44 0.88 1.21 1.45 1.20 -6.18%
P/EPS -204.72 -28.29 -579.51 12.42 13.22 33.93 45.45 -
EY -0.49 -3.53 -0.17 8.05 7.56 2.95 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.50 0.56 0.59 0.59 0.31 20.38%

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