[JADI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.99%
YoY- -3.21%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 68,900 56,668 59,610 57,912 54,040 54,797 55,042 16.13%
PBT 8,020 12,043 12,174 12,320 11,732 14,120 13,810 -30.36%
Tax -1,144 -1,367 -730 -856 -916 -2,643 -1,620 -20.68%
NP 6,876 10,676 11,444 11,464 10,816 11,477 12,190 -31.70%
-
NP to SH 6,876 10,676 11,444 11,464 10,816 11,477 12,190 -31.70%
-
Tax Rate 14.26% 11.35% 6.00% 6.95% 7.81% 18.72% 11.73% -
Total Cost 62,024 45,992 48,166 46,448 43,224 43,320 42,852 27.92%
-
Net Worth 77,846 65,690 60,224 72,620 69,087 60,264 56,005 24.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,532 3,196 4,513 5,407 1,999 2,550 -
Div Payout % - 14.35% 27.93% 39.37% 50.00% 17.42% 20.92% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 77,846 65,690 60,224 72,620 69,087 60,264 56,005 24.52%
NOSH 613,928 510,813 479,497 451,338 450,666 399,895 382,552 37.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.98% 18.84% 19.20% 19.80% 20.01% 20.94% 22.15% -
ROE 8.83% 16.25% 19.00% 15.79% 15.66% 19.04% 21.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.22 11.09 12.43 12.83 11.99 13.70 14.39 -15.27%
EPS 1.12 2.09 2.39 2.54 2.40 2.87 3.19 -50.20%
DPS 0.00 0.30 0.67 1.00 1.20 0.50 0.67 -
NAPS 0.1268 0.1286 0.1256 0.1609 0.1533 0.1507 0.1464 -9.12%
Adjusted Per Share Value based on latest NOSH - 451,940
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.92 4.05 4.26 4.14 3.86 3.91 3.93 16.14%
EPS 0.49 0.76 0.82 0.82 0.77 0.82 0.87 -31.77%
DPS 0.00 0.11 0.23 0.32 0.39 0.14 0.18 -
NAPS 0.0556 0.0469 0.043 0.0519 0.0493 0.043 0.04 24.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.22 0.23 0.37 0.38 0.34 0.28 -
P/RPS 1.43 1.98 1.85 2.88 3.17 2.48 1.95 -18.66%
P/EPS 14.29 10.53 9.64 14.57 15.83 11.85 8.79 38.21%
EY 7.00 9.50 10.38 6.86 6.32 8.44 11.38 -27.65%
DY 0.00 1.36 2.90 2.70 3.16 1.47 2.38 -
P/NAPS 1.26 1.71 1.83 2.30 2.48 2.26 1.91 -24.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 15/11/06 -
Price 0.17 0.17 0.23 0.22 0.35 0.42 0.36 -
P/RPS 1.51 1.53 1.85 1.71 2.92 3.07 2.50 -28.52%
P/EPS 15.18 8.13 9.64 8.66 14.58 14.63 11.30 21.72%
EY 6.59 12.29 10.38 11.55 6.86 6.83 8.85 -17.83%
DY 0.00 1.76 2.90 4.55 3.43 1.19 1.85 -
P/NAPS 1.34 1.32 1.83 1.37 2.28 2.79 2.46 -33.27%

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