[JADI] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 17.73%
YoY- 74.93%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,582 36,194 44,904 45,804 52,762 48,022 58,012 -12.75%
PBT -26,041 -7,780 -2,973 -2,588 -10,442 4,830 852 -
Tax 132 125 109 -13 66 -320 -245 -
NP -25,909 -7,654 -2,864 -2,601 -10,376 4,510 606 -
-
NP to SH -25,909 -7,654 -2,864 -2,601 -10,376 4,510 606 -
-
Tax Rate - - - - - 6.63% 28.76% -
Total Cost 51,491 43,849 47,768 48,405 63,138 43,512 57,405 -1.79%
-
Net Worth 83,956 96,873 107,637 113,945 134,663 122,420 131,838 -7.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 83,956 96,873 107,637 113,945 134,663 122,420 131,838 -7.24%
NOSH 1,399,401 1,076,490 1,076,490 1,035,990 1,035,990 941,820 941,820 6.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -101.28% -21.15% -6.38% -5.68% -19.67% 9.39% 1.05% -
ROE -30.86% -7.90% -2.66% -2.28% -7.71% 3.68% 0.46% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.83 3.36 4.17 4.42 5.09 5.10 6.16 -18.30%
EPS -1.85 -0.71 -0.27 -0.25 -1.00 0.48 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.10 0.11 0.13 0.13 0.14 -13.16%
Adjusted Per Share Value based on latest NOSH - 1,035,990
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.83 2.59 3.21 3.27 3.77 3.43 4.15 -12.75%
EPS -1.85 -0.55 -0.20 -0.19 -0.74 0.32 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0692 0.0769 0.0814 0.0962 0.0875 0.0942 -7.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.07 0.085 0.105 0.105 0.065 0.035 0.055 -
P/RPS 3.83 2.53 2.52 2.37 1.28 0.69 0.89 27.52%
P/EPS -3.78 -11.95 -39.46 -41.81 -6.49 7.31 85.37 -
EY -26.45 -8.37 -2.53 -2.39 -15.41 13.69 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.05 0.95 0.50 0.27 0.39 20.08%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 28/02/23 25/02/22 19/02/21 24/02/20 22/02/19 23/02/18 -
Price 0.06 0.07 0.105 0.11 0.055 0.035 0.06 -
P/RPS 3.28 2.08 2.52 2.49 1.08 0.69 0.97 22.50%
P/EPS -3.24 -9.84 -39.46 -43.80 -5.49 7.31 93.14 -
EY -30.86 -10.16 -2.53 -2.28 -18.21 13.69 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 1.05 1.00 0.42 0.27 0.43 15.09%

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