[JADI] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.39%
YoY- 4.4%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 99,604 85,889 80,774 74,444 63,168 63,223 62,874 35.93%
PBT 17,348 12,551 11,757 9,380 8,092 6,210 10,330 41.33%
Tax -2,608 -2,201 -1,746 -1,742 -1,356 -80 -853 110.79%
NP 14,740 10,350 10,010 7,638 6,736 6,130 9,477 34.27%
-
NP to SH 14,740 10,350 10,010 7,638 6,736 6,130 9,477 34.27%
-
Tax Rate 15.03% 17.54% 14.85% 18.57% 16.76% 1.29% 8.26% -
Total Cost 84,864 75,539 70,764 66,806 56,432 57,093 53,397 36.22%
-
Net Worth 90,614 90,640 90,822 84,866 84,199 84,880 81,561 7.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 7,249 1,812 - 3,637 - 3,031 4,015 48.32%
Div Payout % 49.18% 17.52% - 47.62% - 49.45% 42.37% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,614 90,640 90,822 84,866 84,199 84,880 81,561 7.27%
NOSH 604,098 604,268 605,483 606,190 601,428 606,285 602,372 0.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.80% 12.05% 12.39% 10.26% 10.66% 9.70% 15.07% -
ROE 16.27% 11.42% 11.02% 9.00% 8.00% 7.22% 11.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.49 14.21 13.34 12.28 10.50 10.43 10.44 35.66%
EPS 2.44 1.71 1.65 1.26 1.12 1.01 1.57 34.20%
DPS 1.20 0.30 0.00 0.60 0.00 0.50 0.67 47.53%
NAPS 0.15 0.15 0.15 0.14 0.14 0.14 0.1354 7.07%
Adjusted Per Share Value based on latest NOSH - 610,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.11 6.13 5.77 5.32 4.51 4.52 4.49 35.89%
EPS 1.05 0.74 0.71 0.55 0.48 0.44 0.68 33.62%
DPS 0.52 0.13 0.00 0.26 0.00 0.22 0.29 47.64%
NAPS 0.0647 0.0647 0.0649 0.0606 0.0601 0.0606 0.0583 7.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.19 0.13 0.09 0.09 0.12 -
P/RPS 1.03 1.20 1.42 1.06 0.86 0.86 1.15 -7.08%
P/EPS 6.97 9.93 11.49 10.32 8.04 8.90 7.63 -5.85%
EY 14.35 10.08 8.70 9.69 12.44 11.23 13.11 6.21%
DY 7.06 1.76 0.00 4.62 0.00 5.56 5.56 17.27%
P/NAPS 1.13 1.13 1.27 0.93 0.64 0.64 0.89 17.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 -
Price 0.17 0.17 0.19 0.19 0.14 0.09 0.10 -
P/RPS 1.03 1.20 1.42 1.55 1.33 0.86 0.96 4.80%
P/EPS 6.97 9.93 11.49 15.08 12.50 8.90 6.36 6.30%
EY 14.35 10.08 8.70 6.63 8.00 11.23 15.73 -5.94%
DY 7.06 1.76 0.00 3.16 0.00 5.56 6.67 3.86%
P/NAPS 1.13 1.13 1.27 1.36 1.00 0.64 0.74 32.64%

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