[JADI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 141.15%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,721 17,647 19,792 19,169 17,987 17,629 22,768 -12.20%
PBT -274 -333 867 338 -800 -139 370 -
Tax 1,605 85 -206 -59 122 0 39 1083.94%
NP 1,331 -248 661 279 -678 -139 409 119.13%
-
NP to SH 1,331 -248 661 279 -678 -139 409 119.13%
-
Tax Rate - - 23.76% 17.46% - - -10.54% -
Total Cost 17,390 17,895 19,131 18,890 18,665 17,768 22,359 -15.38%
-
Net Worth 125,427 105,400 124,855 118,575 115,259 118,150 115,883 5.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 125,427 105,400 124,855 118,575 115,259 118,150 115,883 5.40%
NOSH 696,818 620,000 734,444 697,500 677,999 695,000 681,666 1.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.11% -1.41% 3.34% 1.46% -3.77% -0.79% 1.80% -
ROE 1.06% -0.24% 0.53% 0.24% -0.59% -0.12% 0.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.69 2.85 2.69 2.75 2.65 2.54 3.34 -13.40%
EPS 0.19 -0.04 0.09 0.04 -0.10 -0.02 0.06 115.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 697,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.34 1.26 1.41 1.37 1.28 1.26 1.63 -12.21%
EPS 0.10 -0.02 0.05 0.02 -0.05 -0.01 0.03 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0753 0.0892 0.0847 0.0823 0.0844 0.0828 5.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.115 0.115 0.10 0.11 0.13 0.14 -
P/RPS 3.72 4.04 4.27 3.64 4.15 5.13 4.19 -7.60%
P/EPS 52.35 -287.50 127.78 250.00 -110.00 -650.00 233.33 -62.97%
EY 1.91 -0.35 0.78 0.40 -0.91 -0.15 0.43 169.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.68 0.59 0.65 0.76 0.82 -22.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 19/11/13 22/08/13 20/05/13 21/02/13 22/11/12 15/08/12 -
Price 0.115 0.125 0.125 0.13 0.105 0.12 0.12 -
P/RPS 4.28 4.39 4.64 4.73 3.96 4.73 3.59 12.39%
P/EPS 60.21 -312.50 138.89 325.00 -105.00 -600.00 200.00 -54.98%
EY 1.66 -0.32 0.72 0.31 -0.95 -0.17 0.50 122.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.74 0.76 0.62 0.71 0.71 -6.66%

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