[JADI] QoQ 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- -133.99%
YoY- -111.73%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,792 19,169 17,987 17,629 22,768 19,306 16,722 11.90%
PBT 867 338 -800 -139 370 -495 -2,424 -
Tax -206 -59 122 0 39 792 1,175 -
NP 661 279 -678 -139 409 297 -1,249 -
-
NP to SH 661 279 -678 -139 409 297 -1,249 -
-
Tax Rate 23.76% 17.46% - - -10.54% - - -
Total Cost 19,131 18,890 18,665 17,768 22,359 19,009 17,971 4.26%
-
Net Worth 124,855 118,575 115,259 118,150 115,883 126,225 117,961 3.86%
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 124,855 118,575 115,259 118,150 115,883 126,225 117,961 3.86%
NOSH 734,444 697,500 677,999 695,000 681,666 742,500 693,888 3.86%
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 3.34% 1.46% -3.77% -0.79% 1.80% 1.54% -7.47% -
ROE 0.53% 0.24% -0.59% -0.12% 0.35% 0.24% -1.06% -
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 2.69 2.75 2.65 2.54 3.34 2.60 2.41 7.60%
EPS 0.09 0.04 -0.10 -0.02 0.06 0.04 -0.18 -
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 1.41 1.37 1.29 1.26 1.63 1.38 1.20 11.36%
EPS 0.05 0.02 -0.05 -0.01 0.03 0.02 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0847 0.0824 0.0844 0.0828 0.0902 0.0843 3.84%
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 4.27 3.64 4.15 5.13 4.19 5.77 7.05 -28.43%
P/EPS 127.78 250.00 -110.00 -650.00 233.33 375.00 -94.44 -
EY 0.78 0.40 -0.91 -0.15 0.43 0.27 -1.06 -
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 4.64 4.73 3.96 4.73 3.59 5.38 7.05 -24.35%
P/EPS 138.89 325.00 -105.00 -600.00 200.00 350.00 -94.44 -
EY 0.72 0.31 -0.95 -0.17 0.50 0.29 -1.06 -
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