[JADI] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 110.83%
YoY- 241.3%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Revenue 45,804 52,762 48,022 58,012 80,704 76,434 75,477 -6.65%
PBT -2,588 -10,442 4,830 852 -422 -1,017 1,162 -
Tax -13 66 -320 -245 -6 1,055 -240 -33.08%
NP -2,601 -10,376 4,510 606 -429 38 922 -
-
NP to SH -2,601 -10,376 4,510 606 -429 38 922 -
-
Tax Rate - - 6.63% 28.76% - - 20.65% -
Total Cost 48,405 63,138 43,512 57,405 81,133 76,396 74,554 -5.77%
-
Net Worth 113,945 134,663 122,420 131,838 160,089 129,000 117,639 -0.43%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Net Worth 113,945 134,663 122,420 131,838 160,089 129,000 117,639 -0.43%
NOSH 1,035,990 1,035,990 941,820 941,820 941,820 716,666 691,999 5.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
NP Margin -5.68% -19.67% 9.39% 1.05% -0.53% 0.05% 1.22% -
ROE -2.28% -7.71% 3.68% 0.46% -0.27% 0.03% 0.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 4.42 5.09 5.10 6.16 8.57 10.67 10.91 -11.70%
EPS -0.25 -1.00 0.48 0.07 -0.04 0.00 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.14 0.17 0.18 0.17 -5.82%
Adjusted Per Share Value based on latest NOSH - 941,820
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
RPS 3.27 3.77 3.43 4.14 5.76 5.46 5.39 -6.65%
EPS -0.19 -0.74 0.32 0.04 -0.03 0.00 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0962 0.0874 0.0942 0.1143 0.0921 0.084 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/09/14 30/09/13 -
Price 0.105 0.065 0.035 0.055 0.065 0.175 0.115 -
P/RPS 2.37 1.28 0.69 0.89 0.76 1.64 1.05 11.87%
P/EPS -41.81 -6.49 7.31 85.37 -142.57 3,243.59 86.25 -
EY -2.39 -15.41 13.69 1.17 -0.70 0.03 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.50 0.27 0.39 0.38 0.97 0.68 4.71%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/14 30/09/13 CAGR
Date 19/02/21 24/02/20 22/02/19 23/02/18 21/02/17 20/11/14 19/11/13 -
Price 0.11 0.055 0.035 0.06 0.07 0.17 0.125 -
P/RPS 2.49 1.08 0.69 0.97 0.82 1.59 1.15 11.23%
P/EPS -43.80 -5.49 7.31 93.14 -153.54 3,150.92 93.75 -
EY -2.28 -18.21 13.69 1.07 -0.65 0.03 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.42 0.27 0.43 0.41 0.94 0.74 4.23%

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