[JADI] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 80.58%
YoY- 8110.48%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 40,430 61,378 81,632 74,297 77,782 77,922 84,148 -11.05%
PBT -12,398 -5,232 -3,974 2,956 -2,066 2,410 -250 86.66%
Tax -42 -368 -20 218 2,496 -530 1,662 -
NP -12,440 -5,600 -3,994 3,174 430 1,880 1,412 -
-
NP to SH -12,440 -5,600 -3,994 3,174 430 1,880 1,412 -
-
Tax Rate - - - -7.37% - 21.99% - -
Total Cost 52,870 66,978 85,626 71,122 77,352 76,042 82,736 -6.90%
-
Net Worth 122,420 131,838 150,671 136,057 129,000 122,923 120,019 0.31%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 122,420 131,838 150,671 136,057 129,000 122,923 120,019 0.31%
NOSH 941,820 941,820 941,820 850,356 716,666 723,076 705,999 4.71%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -30.77% -9.12% -4.89% 4.27% 0.55% 2.41% 1.68% -
ROE -10.16% -4.25% -2.65% 2.33% 0.33% 1.53% 1.18% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.29 6.52 8.67 8.74 10.85 10.78 11.92 -15.07%
EPS -1.32 -0.60 -0.42 0.37 0.06 0.26 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.16 0.18 0.17 0.17 -4.19%
Adjusted Per Share Value based on latest NOSH - 938,750
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.89 4.39 5.83 5.31 5.56 5.57 6.01 -11.04%
EPS -0.89 -0.40 -0.29 0.23 0.03 0.13 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0942 0.1077 0.0972 0.0922 0.0878 0.0858 0.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.04 0.06 0.07 0.055 0.13 0.115 0.14 -
P/RPS 0.93 0.92 0.81 0.63 1.20 1.07 1.17 -3.60%
P/EPS -3.03 -10.09 -16.50 14.73 216.67 44.23 70.00 -
EY -33.03 -9.91 -6.06 6.79 0.46 2.26 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.44 0.34 0.72 0.68 0.82 -14.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/11/18 24/11/17 17/11/16 20/11/15 19/08/14 22/08/13 15/08/12 -
Price 0.035 0.055 0.06 0.095 0.185 0.125 0.12 -
P/RPS 0.82 0.84 0.69 1.09 1.70 1.16 1.01 -3.27%
P/EPS -2.65 -9.25 -14.15 25.45 308.33 48.08 60.00 -
EY -37.74 -10.81 -7.07 3.93 0.32 2.08 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.38 0.59 1.03 0.74 0.71 -14.32%

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