[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

Jadi-3Q07 Announcement and Notes.pdf

Latest QR

Upcoming QR

JADI's Result

JADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	62,192	68,900	56,668	59,610	57,912	54,040	54,797	8.81%
YoY %	-9.74%	21.59%	-4.94%	2.93%	7.17%	-1.38%	-	-
Horiz. %	113.50%	125.74%	103.41%	108.78%	105.68%	98.62%	100.00%	-
PBT	8,570	8,020	12,043	12,174	12,320	11,732	14,120	-28.33%
YoY %	6.86%	-33.41%	-1.08%	-1.19%	5.01%	-16.91%	-	-
Horiz. %	60.69%	56.80%	85.29%	86.22%	87.25%	83.09%	100.00%	-
Tax	-1,254	-1,144	-1,367	-730	-856	-916	-2,643	-39.19%
YoY %	-9.62%	16.31%	-87.26%	14.72%	6.55%	65.34%	-	-
Horiz. %	47.45%	43.28%	51.72%	27.62%	32.39%	34.66%	100.00%	-
NP	7,316	6,876	10,676	11,444	11,464	10,816	11,477	-25.95%
YoY %	6.40%	-35.59%	-6.71%	-0.17%	5.99%	-5.76%	-	-
Horiz. %	63.74%	59.91%	93.02%	99.71%	99.89%	94.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,316	6,876	10,676	11,444	11,464	10,816	11,477	-25.95%
YoY %	6.40%	-35.59%	-6.71%	-0.17%	5.99%	-5.76%	-	-
Horiz. %	63.74%	59.91%	93.02%	99.71%	99.89%	94.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.63%	14.26%	11.35%	6.00%	6.95%	7.81%	18.72%	-
YoY %	2.59%	25.64%	89.17%	-13.67%	-11.01%	-58.28%	-	-
Horiz. %	78.15%	76.18%	60.63%	32.05%	37.13%	41.72%	100.00%	-
Total Cost	54,876	62,024	45,992	48,166	46,448	43,224	43,320	17.09%
YoY %	-11.52%	34.86%	-4.51%	3.70%	7.46%	-0.22%	-	-
Horiz. %	126.68%	143.18%	106.17%	111.19%	107.22%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,957	77,846	65,690	60,224	72,620	69,087	60,264	18.74%
YoY %	0.14%	18.51%	9.08%	-17.07%	5.11%	14.64%	-	-
Horiz. %	129.36%	129.17%	109.00%	99.93%	120.50%	114.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	5,996	-	1,532	3,196	4,513	5,407	1,999	108.12%
YoY %	0.00%	-	-52.07%	-29.18%	-16.53%	170.49%	-	-
Horiz. %	299.95%	-	76.64%	159.88%	225.76%	270.49%	100.00%	-
Div Payout %	81.97%	-	14.35%	27.93%	39.37%	50.00%	17.42%	-
YoY %	0.00%	-	-48.62%	-29.06%	-21.26%	187.03%	-	-
Horiz. %	470.55%	-	82.38%	160.33%	226.00%	287.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	77,957	77,846	65,690	60,224	72,620	69,087	60,264	18.74%
YoY %	0.14%	18.51%	9.08%	-17.07%	5.11%	14.64%	-	-
Horiz. %	129.36%	129.17%	109.00%	99.93%	120.50%	114.64%	100.00%	-
NOSH	599,672	613,928	510,813	479,497	451,338	450,666	399,895	31.04%
YoY %	-2.32%	20.19%	6.53%	6.24%	0.15%	12.70%	-	-
Horiz. %	149.96%	153.52%	127.74%	119.91%	112.86%	112.70%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	11.76%	9.98%	18.84%	19.20%	19.80%	20.01%	20.94%	-
YoY %	17.84%	-47.03%	-1.87%	-3.03%	-1.05%	-4.44%	-	-
Horiz. %	56.16%	47.66%	89.97%	91.69%	94.56%	95.56%	100.00%	-
ROE	9.38%	8.83%	16.25%	19.00%	15.79%	15.66%	19.04%	-
YoY %	6.23%	-45.66%	-14.47%	20.33%	0.83%	-17.75%	-	-
Horiz. %	49.26%	46.38%	85.35%	99.79%	82.93%	82.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	10.37	11.22	11.09	12.43	12.83	11.99	13.70	-16.95%
YoY %	-7.58%	1.17%	-10.78%	-3.12%	7.01%	-12.48%	-	-
Horiz. %	75.69%	81.90%	80.95%	90.73%	93.65%	87.52%	100.00%	-
EPS	1.22	1.12	2.09	2.39	2.54	2.40	2.87	-43.49%
YoY %	8.93%	-46.41%	-12.55%	-5.91%	5.83%	-16.38%	-	-
Horiz. %	42.51%	39.02%	72.82%	83.28%	88.50%	83.62%	100.00%	-
DPS	1.00	0.00	0.30	0.67	1.00	1.20	0.50	58.80%
YoY %	0.00%	0.00%	-55.22%	-33.00%	-16.67%	140.00%	-	-
Horiz. %	200.00%	0.00%	60.00%	134.00%	200.00%	240.00%	100.00%	-
NAPS	0.13	0.1268	0.1286	0.1256	0.1609	0.1533	0.1507	-9.38%
YoY %	2.52%	-1.40%	2.39%	-21.94%	4.96%	1.73%	-	-
Horiz. %	86.26%	84.14%	85.34%	83.34%	106.77%	101.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 537,924
RPS	4.44	4.92	4.05	4.26	4.14	3.86	3.91	8.85%
YoY %	-9.76%	21.48%	-4.93%	2.90%	7.25%	-1.28%	-	-
Horiz. %	113.55%	125.83%	103.58%	108.95%	105.88%	98.72%	100.00%	-
EPS	0.52	0.49	0.76	0.82	0.82	0.77	0.82	-26.20%
YoY %	6.12%	-35.53%	-7.32%	0.00%	6.49%	-6.10%	-	-
Horiz. %	63.41%	59.76%	92.68%	100.00%	100.00%	93.90%	100.00%	-
DPS	0.43	0.00	0.11	0.23	0.32	0.39	0.14	111.44%
YoY %	0.00%	0.00%	-52.17%	-28.12%	-17.95%	178.57%	-	-
Horiz. %	307.14%	0.00%	78.57%	164.29%	228.57%	278.57%	100.00%	-
NAPS	0.0557	0.0556	0.0469	0.043	0.0519	0.0493	0.043	18.84%
YoY %	0.18%	18.55%	9.07%	-17.15%	5.27%	14.65%	-	-
Horiz. %	129.53%	129.30%	109.07%	100.00%	120.70%	114.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-12.59%	-27.78%	7.03%	-35.76%	-9.15%	27.82%	-	-
Horiz. %	50.40%	57.66%	79.84%	74.60%	116.13%	127.82%	100.00%	-
P/EPS	10.66	14.29	10.53	9.64	14.57	15.83	11.85	-6.81%
YoY %	-25.40%	35.71%	9.23%	-33.84%	-7.96%	33.59%	-	-
Horiz. %	89.96%	120.59%	88.86%	81.35%	122.95%	133.59%	100.00%	-
EY	9.38	7.00	9.50	10.38	6.86	6.32	8.44	7.30%
YoY %	34.00%	-26.32%	-8.48%	51.31%	8.54%	-25.12%	-	-
Horiz. %	111.14%	82.94%	112.56%	122.99%	81.28%	74.88%	100.00%	-
DY	7.69	0.00	1.36	2.90	2.70	3.16	1.47	201.65%
YoY %	0.00%	0.00%	-53.10%	7.41%	-14.56%	114.97%	-	-
Horiz. %	523.13%	0.00%	92.52%	197.28%	183.67%	214.97%	100.00%	-
P/NAPS	1.00	1.26	1.71	1.83	2.30	2.48	2.26	-41.96%
YoY %	-20.63%	-26.32%	-6.56%	-20.43%	-7.26%	9.73%	-	-
Horiz. %	44.25%	55.75%	75.66%	80.97%	101.77%	109.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-10.60%	-1.31%	-17.30%	8.19%	-41.44%	-4.89%	-	-
Horiz. %	43.97%	49.19%	49.84%	60.26%	55.70%	95.11%	100.00%	-
P/EPS	11.48	15.18	8.13	9.64	8.66	14.58	14.63	-14.93%
YoY %	-24.37%	86.72%	-15.66%	11.32%	-40.60%	-0.34%	-	-
Horiz. %	78.47%	103.76%	55.57%	65.89%	59.19%	99.66%	100.00%	-
EY	8.71	6.59	12.29	10.38	11.55	6.86	6.83	17.61%
YoY %	32.17%	-46.38%	18.40%	-10.13%	68.37%	0.44%	-	-
Horiz. %	127.53%	96.49%	179.94%	151.98%	169.11%	100.44%	100.00%	-
DY	7.14	0.00	1.76	2.90	4.55	3.43	1.19	230.55%
YoY %	0.00%	0.00%	-39.31%	-36.26%	32.65%	188.24%	-	-
Horiz. %	600.00%	0.00%	147.90%	243.70%	382.35%	288.24%	100.00%	-
P/NAPS	1.08	1.34	1.32	1.83	1.37	2.28	2.79	-46.91%
YoY %	-19.40%	1.52%	-27.87%	33.58%	-39.91%	-18.28%	-	-
Horiz. %	38.71%	48.03%	47.31%	65.59%	49.10%	81.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos