[JADI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.27%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 84,148 77,224 86,679 93,276 93,770 91,596 94,746 -7.61%
PBT -250 -1,980 3,522 7,928 9,642 9,440 15,666 -
Tax 1,662 3,168 559 -821 -1,352 -1,292 -2,420 -
NP 1,412 1,188 4,081 7,106 8,290 8,148 13,246 -77.54%
-
NP to SH 1,412 1,188 4,081 7,106 8,290 8,148 13,246 -77.54%
-
Tax Rate - - -15.87% 10.36% 14.02% 13.69% 15.45% -
Total Cost 82,736 76,036 82,598 86,169 85,480 83,448 81,500 1.00%
-
Net Worth 120,019 126,225 119,615 126,236 119,432 119,410 103,383 10.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,938 -
Div Payout % - - - - - - 14.63% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 120,019 126,225 119,615 126,236 119,432 119,410 103,383 10.46%
NOSH 705,999 742,500 703,620 701,315 702,542 702,413 646,146 6.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.68% 1.54% 4.71% 7.62% 8.84% 8.90% 13.98% -
ROE 1.18% 0.94% 3.41% 5.63% 6.94% 6.82% 12.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.92 10.40 12.32 13.30 13.35 13.04 14.66 -12.89%
EPS 0.20 0.16 0.58 1.01 1.18 1.16 2.10 -79.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.17 0.17 0.17 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 697,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.01 5.52 6.19 6.67 6.70 6.55 6.77 -7.63%
EPS 0.10 0.08 0.29 0.51 0.59 0.58 0.95 -77.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0858 0.0902 0.0855 0.0902 0.0854 0.0853 0.0739 10.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.15 0.17 0.14 0.20 0.23 0.23 -
P/RPS 1.17 1.44 1.38 1.05 1.50 1.76 1.57 -17.81%
P/EPS 70.00 93.75 29.31 13.82 16.95 19.83 11.22 239.27%
EY 1.43 1.07 3.41 7.24 5.90 5.04 8.91 -70.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.82 0.88 1.00 0.78 1.18 1.35 1.44 -31.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 22/02/12 25/11/11 23/08/11 20/05/11 28/02/11 -
Price 0.12 0.14 0.17 0.19 0.17 0.23 0.22 -
P/RPS 1.01 1.35 1.38 1.43 1.27 1.76 1.50 -23.19%
P/EPS 60.00 87.50 29.31 18.75 14.41 19.83 10.73 215.37%
EY 1.67 1.14 3.41 5.33 6.94 5.04 9.32 -68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.71 0.82 1.00 1.06 1.00 1.35 1.38 -35.81%

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