[JADI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.18%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 93,770 91,596 94,746 100,278 104,320 99,604 85,889 6.04%
PBT 9,642 9,440 15,666 17,113 20,030 17,348 12,551 -16.16%
Tax -1,352 -1,292 -2,420 -1,969 -2,384 -2,608 -2,201 -27.80%
NP 8,290 8,148 13,246 15,144 17,646 14,740 10,350 -13.78%
-
NP to SH 8,290 8,148 13,246 15,144 17,646 14,740 10,350 -13.78%
-
Tax Rate 14.02% 13.69% 15.45% 11.51% 11.90% 15.03% 17.54% -
Total Cost 85,480 83,448 81,500 85,134 86,674 84,864 75,539 8.61%
-
Net Worth 119,432 119,410 103,383 107,270 97,357 90,614 90,640 20.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,938 2,524 3,650 7,249 1,812 -
Div Payout % - - 14.63% 16.67% 20.69% 49.18% 17.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,432 119,410 103,383 107,270 97,357 90,614 90,640 20.25%
NOSH 702,542 702,413 646,146 631,000 608,482 604,098 604,268 10.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.84% 8.90% 13.98% 15.10% 16.92% 14.80% 12.05% -
ROE 6.94% 6.82% 12.81% 14.12% 18.13% 16.27% 11.42% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.35 13.04 14.66 15.89 17.14 16.49 14.21 -4.08%
EPS 1.18 1.16 2.10 2.40 2.90 2.44 1.71 -21.96%
DPS 0.00 0.00 0.30 0.40 0.60 1.20 0.30 -
NAPS 0.17 0.17 0.16 0.17 0.16 0.15 0.15 8.72%
Adjusted Per Share Value based on latest NOSH - 667,105
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.70 6.54 6.77 7.16 7.45 7.11 6.13 6.12%
EPS 0.59 0.58 0.95 1.08 1.26 1.05 0.74 -14.05%
DPS 0.00 0.00 0.14 0.18 0.26 0.52 0.13 -
NAPS 0.0853 0.0853 0.0738 0.0766 0.0695 0.0647 0.0647 20.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.23 0.23 0.34 0.17 0.17 0.17 -
P/RPS 1.50 1.76 1.57 2.14 0.99 1.03 1.20 16.08%
P/EPS 16.95 19.83 11.22 14.17 5.86 6.97 9.93 42.96%
EY 5.90 5.04 8.91 7.06 17.06 14.35 10.08 -30.09%
DY 0.00 0.00 1.30 1.18 3.53 7.06 1.76 -
P/NAPS 1.18 1.35 1.44 2.00 1.06 1.13 1.13 2.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 -
Price 0.17 0.23 0.22 0.25 0.28 0.17 0.17 -
P/RPS 1.27 1.76 1.50 1.57 1.63 1.03 1.20 3.86%
P/EPS 14.41 19.83 10.73 10.42 9.66 6.97 9.93 28.26%
EY 6.94 5.04 9.32 9.60 10.36 14.35 10.08 -22.08%
DY 0.00 0.00 1.36 1.60 2.14 7.06 1.76 -
P/NAPS 1.00 1.35 1.38 1.47 1.75 1.13 1.13 -7.84%

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