[JADI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.4%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 63,168 63,223 62,874 62,192 68,900 56,668 59,610 3.93%
PBT 8,092 6,210 10,330 8,570 8,020 12,043 12,174 -23.81%
Tax -1,356 -80 -853 -1,254 -1,144 -1,367 -730 51.05%
NP 6,736 6,130 9,477 7,316 6,876 10,676 11,444 -29.74%
-
NP to SH 6,736 6,130 9,477 7,316 6,876 10,676 11,444 -29.74%
-
Tax Rate 16.76% 1.29% 8.26% 14.63% 14.26% 11.35% 6.00% -
Total Cost 56,432 57,093 53,397 54,876 62,024 45,992 48,166 11.12%
-
Net Worth 84,199 84,880 81,561 77,957 77,846 65,690 60,224 25.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 3,031 4,015 5,996 - 1,532 3,196 -
Div Payout % - 49.45% 42.37% 81.97% - 14.35% 27.93% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 84,199 84,880 81,561 77,957 77,846 65,690 60,224 25.00%
NOSH 601,428 606,285 602,372 599,672 613,928 510,813 479,497 16.28%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.66% 9.70% 15.07% 11.76% 9.98% 18.84% 19.20% -
ROE 8.00% 7.22% 11.62% 9.38% 8.83% 16.25% 19.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.50 10.43 10.44 10.37 11.22 11.09 12.43 -10.63%
EPS 1.12 1.01 1.57 1.22 1.12 2.09 2.39 -39.64%
DPS 0.00 0.50 0.67 1.00 0.00 0.30 0.67 -
NAPS 0.14 0.14 0.1354 0.13 0.1268 0.1286 0.1256 7.49%
Adjusted Per Share Value based on latest NOSH - 605,937
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.51 4.52 4.49 4.44 4.92 4.05 4.26 3.87%
EPS 0.48 0.44 0.68 0.52 0.49 0.76 0.82 -30.00%
DPS 0.00 0.22 0.29 0.43 0.00 0.11 0.23 -
NAPS 0.0602 0.0607 0.0583 0.0557 0.0556 0.0469 0.043 25.12%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.09 0.09 0.12 0.13 0.16 0.22 0.23 -
P/RPS 0.86 0.86 1.15 1.25 1.43 1.98 1.85 -39.96%
P/EPS 8.04 8.90 7.63 10.66 14.29 10.53 9.64 -11.38%
EY 12.44 11.23 13.11 9.38 7.00 9.50 10.38 12.81%
DY 0.00 5.56 5.56 7.69 0.00 1.36 2.90 -
P/NAPS 0.64 0.64 0.89 1.00 1.26 1.71 1.83 -50.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 -
Price 0.14 0.09 0.10 0.14 0.17 0.17 0.23 -
P/RPS 1.33 0.86 0.96 1.35 1.51 1.53 1.85 -19.73%
P/EPS 12.50 8.90 6.36 11.48 15.18 8.13 9.64 18.89%
EY 8.00 11.23 15.73 8.71 6.59 12.29 10.38 -15.92%
DY 0.00 5.56 6.67 7.14 0.00 1.76 2.90 -
P/NAPS 1.00 0.64 0.74 1.08 1.34 1.32 1.83 -33.13%

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