[JADI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.89%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 85,889 80,774 74,444 63,168 63,223 62,874 62,192 23.94%
PBT 12,551 11,757 9,380 8,092 6,210 10,330 8,570 28.87%
Tax -2,201 -1,746 -1,742 -1,356 -80 -853 -1,254 45.35%
NP 10,350 10,010 7,638 6,736 6,130 9,477 7,316 25.94%
-
NP to SH 10,350 10,010 7,638 6,736 6,130 9,477 7,316 25.94%
-
Tax Rate 17.54% 14.85% 18.57% 16.76% 1.29% 8.26% 14.63% -
Total Cost 75,539 70,764 66,806 56,432 57,093 53,397 54,876 23.67%
-
Net Worth 90,640 90,822 84,866 84,199 84,880 81,561 77,957 10.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,812 - 3,637 - 3,031 4,015 5,996 -54.86%
Div Payout % 17.52% - 47.62% - 49.45% 42.37% 81.97% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,640 90,822 84,866 84,199 84,880 81,561 77,957 10.54%
NOSH 604,268 605,483 606,190 601,428 606,285 602,372 599,672 0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.05% 12.39% 10.26% 10.66% 9.70% 15.07% 11.76% -
ROE 11.42% 11.02% 9.00% 8.00% 7.22% 11.62% 9.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.21 13.34 12.28 10.50 10.43 10.44 10.37 23.29%
EPS 1.71 1.65 1.26 1.12 1.01 1.57 1.22 25.16%
DPS 0.30 0.00 0.60 0.00 0.50 0.67 1.00 -55.08%
NAPS 0.15 0.15 0.14 0.14 0.14 0.1354 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 601,428
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.14 5.77 5.32 4.51 4.52 4.49 4.44 24.05%
EPS 0.74 0.72 0.55 0.48 0.44 0.68 0.52 26.43%
DPS 0.13 0.00 0.26 0.00 0.22 0.29 0.43 -54.85%
NAPS 0.0648 0.0649 0.0607 0.0602 0.0607 0.0583 0.0557 10.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.19 0.13 0.09 0.09 0.12 0.13 -
P/RPS 1.20 1.42 1.06 0.86 0.86 1.15 1.25 -2.67%
P/EPS 9.93 11.49 10.32 8.04 8.90 7.63 10.66 -4.60%
EY 10.08 8.70 9.69 12.44 11.23 13.11 9.38 4.90%
DY 1.76 0.00 4.62 0.00 5.56 5.56 7.69 -62.48%
P/NAPS 1.13 1.27 0.93 0.64 0.64 0.89 1.00 8.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 -
Price 0.17 0.19 0.19 0.14 0.09 0.10 0.14 -
P/RPS 1.20 1.42 1.55 1.33 0.86 0.96 1.35 -7.53%
P/EPS 9.93 11.49 15.08 12.50 8.90 6.36 11.48 -9.19%
EY 10.08 8.70 6.63 8.00 11.23 15.73 8.71 10.19%
DY 1.76 0.00 3.16 0.00 5.56 6.67 7.14 -60.58%
P/NAPS 1.13 1.27 1.36 1.00 0.64 0.74 1.08 3.05%

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