[JADI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.17%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 62,192 68,900 56,668 59,610 57,912 54,040 54,797 8.81%
PBT 8,570 8,020 12,043 12,174 12,320 11,732 14,120 -28.33%
Tax -1,254 -1,144 -1,367 -730 -856 -916 -2,643 -39.19%
NP 7,316 6,876 10,676 11,444 11,464 10,816 11,477 -25.95%
-
NP to SH 7,316 6,876 10,676 11,444 11,464 10,816 11,477 -25.95%
-
Tax Rate 14.63% 14.26% 11.35% 6.00% 6.95% 7.81% 18.72% -
Total Cost 54,876 62,024 45,992 48,166 46,448 43,224 43,320 17.09%
-
Net Worth 77,957 77,846 65,690 60,224 72,620 69,087 60,264 18.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,996 - 1,532 3,196 4,513 5,407 1,999 108.12%
Div Payout % 81.97% - 14.35% 27.93% 39.37% 50.00% 17.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,957 77,846 65,690 60,224 72,620 69,087 60,264 18.74%
NOSH 599,672 613,928 510,813 479,497 451,338 450,666 399,895 31.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.76% 9.98% 18.84% 19.20% 19.80% 20.01% 20.94% -
ROE 9.38% 8.83% 16.25% 19.00% 15.79% 15.66% 19.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.37 11.22 11.09 12.43 12.83 11.99 13.70 -16.95%
EPS 1.22 1.12 2.09 2.39 2.54 2.40 2.87 -43.49%
DPS 1.00 0.00 0.30 0.67 1.00 1.20 0.50 58.80%
NAPS 0.13 0.1268 0.1286 0.1256 0.1609 0.1533 0.1507 -9.38%
Adjusted Per Share Value based on latest NOSH - 537,924
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.44 4.92 4.05 4.26 4.14 3.86 3.92 8.66%
EPS 0.52 0.49 0.76 0.82 0.82 0.77 0.82 -26.20%
DPS 0.43 0.00 0.11 0.23 0.32 0.39 0.14 111.44%
NAPS 0.0557 0.0556 0.0469 0.043 0.0519 0.0494 0.0431 18.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.13 0.16 0.22 0.23 0.37 0.38 0.34 -
P/RPS 1.25 1.43 1.98 1.85 2.88 3.17 2.48 -36.69%
P/EPS 10.66 14.29 10.53 9.64 14.57 15.83 11.85 -6.81%
EY 9.38 7.00 9.50 10.38 6.86 6.32 8.44 7.30%
DY 7.69 0.00 1.36 2.90 2.70 3.16 1.47 201.65%
P/NAPS 1.00 1.26 1.71 1.83 2.30 2.48 2.26 -41.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 -
Price 0.14 0.17 0.17 0.23 0.22 0.35 0.42 -
P/RPS 1.35 1.51 1.53 1.85 1.71 2.92 3.07 -42.20%
P/EPS 11.48 15.18 8.13 9.64 8.66 14.58 14.63 -14.93%
EY 8.71 6.59 12.29 10.38 11.55 6.86 6.83 17.61%
DY 7.14 0.00 1.76 2.90 4.55 3.43 1.19 230.55%
P/NAPS 1.08 1.34 1.32 1.83 1.37 2.28 2.79 -46.91%

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