[JADI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.54%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 74,444 63,168 63,223 62,874 62,192 68,900 56,668 19.96%
PBT 9,380 8,092 6,210 10,330 8,570 8,020 12,043 -15.35%
Tax -1,742 -1,356 -80 -853 -1,254 -1,144 -1,367 17.55%
NP 7,638 6,736 6,130 9,477 7,316 6,876 10,676 -20.02%
-
NP to SH 7,638 6,736 6,130 9,477 7,316 6,876 10,676 -20.02%
-
Tax Rate 18.57% 16.76% 1.29% 8.26% 14.63% 14.26% 11.35% -
Total Cost 66,806 56,432 57,093 53,397 54,876 62,024 45,992 28.28%
-
Net Worth 84,866 84,199 84,880 81,561 77,957 77,846 65,690 18.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,637 - 3,031 4,015 5,996 - 1,532 78.05%
Div Payout % 47.62% - 49.45% 42.37% 81.97% - 14.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,866 84,199 84,880 81,561 77,957 77,846 65,690 18.63%
NOSH 606,190 601,428 606,285 602,372 599,672 613,928 510,813 12.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.26% 10.66% 9.70% 15.07% 11.76% 9.98% 18.84% -
ROE 9.00% 8.00% 7.22% 11.62% 9.38% 8.83% 16.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.28 10.50 10.43 10.44 10.37 11.22 11.09 7.03%
EPS 1.26 1.12 1.01 1.57 1.22 1.12 2.09 -28.65%
DPS 0.60 0.00 0.50 0.67 1.00 0.00 0.30 58.80%
NAPS 0.14 0.14 0.14 0.1354 0.13 0.1268 0.1286 5.83%
Adjusted Per Share Value based on latest NOSH - 605,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.32 4.51 4.52 4.49 4.44 4.92 4.05 19.96%
EPS 0.55 0.48 0.44 0.68 0.52 0.49 0.76 -19.41%
DPS 0.26 0.00 0.22 0.29 0.43 0.00 0.11 77.53%
NAPS 0.0606 0.0601 0.0606 0.0583 0.0557 0.0556 0.0469 18.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.09 0.09 0.12 0.13 0.16 0.22 -
P/RPS 1.06 0.86 0.86 1.15 1.25 1.43 1.98 -34.09%
P/EPS 10.32 8.04 8.90 7.63 10.66 14.29 10.53 -1.33%
EY 9.69 12.44 11.23 13.11 9.38 7.00 9.50 1.33%
DY 4.62 0.00 5.56 5.56 7.69 0.00 1.36 126.14%
P/NAPS 0.93 0.64 0.64 0.89 1.00 1.26 1.71 -33.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 -
Price 0.19 0.14 0.09 0.10 0.14 0.17 0.17 -
P/RPS 1.55 1.33 0.86 0.96 1.35 1.51 1.53 0.87%
P/EPS 15.08 12.50 8.90 6.36 11.48 15.18 8.13 51.02%
EY 6.63 8.00 11.23 15.73 8.71 6.59 12.29 -33.75%
DY 3.16 0.00 5.56 6.67 7.14 0.00 1.76 47.77%
P/NAPS 1.36 1.00 0.64 0.74 1.08 1.34 1.32 2.01%

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