[JADI] QoQ Cumulative 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- 28.59%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 42,074 19,306 86,679 69,957 46,885 22,899 94,746 -41.82%
PBT -125 -495 3,522 5,946 4,821 2,360 15,666 -
Tax 831 792 559 -616 -676 -323 -2,420 -
NP 706 297 4,081 5,330 4,145 2,037 13,246 -85.86%
-
NP to SH 706 297 4,081 5,330 4,145 2,037 13,246 -85.86%
-
Tax Rate - - -15.87% 10.36% 14.02% 13.69% 15.45% -
Total Cost 41,368 19,009 82,598 64,627 42,740 20,862 81,500 -36.39%
-
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 0.59% 0.24% 3.41% 4.22% 3.47% 1.71% 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 5.96 2.60 12.32 9.98 6.67 3.26 14.66 -45.15%
EPS 0.10 0.04 0.58 0.76 0.59 0.29 2.10 -86.88%
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 3.00 1.38 6.19 5.00 3.35 1.64 6.77 -41.90%
EPS 0.05 0.02 0.29 0.38 0.30 0.15 0.95 -85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0857 0.0901 0.0854 0.0902 0.0853 0.0853 0.0738 10.48%
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 2.35 5.77 1.38 1.40 3.00 7.06 1.57 30.88%
P/EPS 140.00 375.00 29.31 18.42 33.90 79.31 11.22 438.79%
EY 0.71 0.27 3.41 5.43 2.95 1.26 8.91 -81.51%
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 2.01 5.38 1.38 1.90 2.55 7.06 1.50 21.56%
P/EPS 120.00 350.00 29.31 25.00 28.81 79.31 10.73 400.83%
EY 0.83 0.29 3.41 4.00 3.47 1.26 9.32 -80.08%
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