[JADI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 54.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,956 13,510 54,797 41,282 26,836 13,129 0 -
PBT 6,160 2,933 14,120 10,358 6,818 3,418 0 -
Tax -428 -229 -2,643 -1,215 -896 -482 0 -
NP 5,732 2,704 11,477 9,143 5,922 2,936 0 -
-
NP to SH 5,732 2,704 11,477 9,143 5,922 2,936 0 -
-
Tax Rate 6.95% 7.81% 18.72% 11.73% 13.14% 14.10% - -
Total Cost 23,224 10,806 43,320 32,139 20,914 10,193 0 -
-
Net Worth 72,620 69,087 60,264 56,005 50,371 42,375 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,256 1,351 1,999 1,912 - - - -
Div Payout % 39.37% 50.00% 17.42% 20.92% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 72,620 69,087 60,264 56,005 50,371 42,375 0 -
NOSH 451,338 450,666 399,895 382,552 348,352 302,680 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.80% 20.01% 20.94% 22.15% 22.07% 22.36% 0.00% -
ROE 7.89% 3.91% 19.04% 16.33% 11.76% 6.93% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.42 3.00 13.70 10.79 7.70 4.34 0.00 -
EPS 1.27 0.60 2.87 2.39 1.70 0.97 0.00 -
DPS 0.50 0.30 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.1609 0.1533 0.1507 0.1464 0.1446 0.14 0.3482 -40.31%
Adjusted Per Share Value based on latest NOSH - 447,361
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.07 0.97 3.92 2.95 1.92 0.94 0.00 -
EPS 0.41 0.19 0.82 0.65 0.42 0.21 0.00 -
DPS 0.16 0.10 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.0519 0.0494 0.0431 0.04 0.036 0.0303 0.3482 -71.98%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.37 0.38 0.34 0.28 0.28 0.00 0.00 -
P/RPS 5.77 12.68 2.48 2.59 3.63 0.00 0.00 -
P/EPS 29.13 63.33 11.85 11.72 16.47 0.00 0.00 -
EY 3.43 1.58 8.44 8.54 6.07 0.00 0.00 -
DY 1.35 0.79 1.47 1.79 0.00 0.00 0.00 -
P/NAPS 2.30 2.48 2.26 1.91 1.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 21/05/07 15/02/07 15/11/06 16/08/06 17/04/06 - -
Price 0.22 0.35 0.42 0.36 0.29 0.00 0.00 -
P/RPS 3.43 11.68 3.07 3.34 3.76 0.00 0.00 -
P/EPS 17.32 58.33 14.63 15.06 17.06 0.00 0.00 -
EY 5.77 1.71 6.83 6.64 5.86 0.00 0.00 -
DY 2.27 0.86 1.19 1.39 0.00 0.00 0.00 -
P/NAPS 1.37 2.28 2.79 2.46 2.01 0.00 0.00 -

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
Post a Comment