[JADI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.78%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 24,901 25,308 23,359 21,430 15,792 16,067 16,060 33.99%
PBT 4,337 3,733 4,128 2,667 2,023 -1,538 3,463 16.20%
Tax -652 -891 -439 -532 -339 560 -13 1263.23%
NP 3,685 2,842 3,689 2,135 1,684 -978 3,450 4.49%
-
NP to SH 3,685 2,842 3,689 2,135 1,684 -978 3,450 4.49%
-
Tax Rate 15.03% 23.87% 10.63% 19.95% 16.76% - 0.38% -
Total Cost 21,216 22,466 19,670 19,295 14,108 17,045 12,610 41.50%
-
Net Worth 90,614 90,159 90,713 85,400 84,199 85,577 81,952 6.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,812 - - 1,830 - - - -
Div Payout % 49.18% - - 85.71% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,614 90,159 90,713 85,400 84,199 85,577 81,952 6.93%
NOSH 604,098 601,063 604,754 610,000 601,428 618,333 605,263 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.80% 11.23% 15.79% 9.96% 10.66% -6.09% 21.48% -
ROE 4.07% 3.15% 4.07% 2.50% 2.00% -1.14% 4.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.12 4.21 3.86 3.51 2.63 2.60 2.65 34.24%
EPS 0.61 0.47 0.61 0.35 0.28 -0.16 0.57 4.62%
DPS 0.30 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.1384 0.1354 7.07%
Adjusted Per Share Value based on latest NOSH - 610,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.78 1.81 1.67 1.53 1.13 1.15 1.15 33.84%
EPS 0.26 0.20 0.26 0.15 0.12 -0.07 0.25 2.65%
DPS 0.13 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0648 0.0644 0.0648 0.061 0.0602 0.0612 0.0586 6.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.19 0.13 0.09 0.09 0.12 -
P/RPS 4.12 4.04 4.92 3.70 3.43 3.46 4.52 -5.99%
P/EPS 27.87 35.95 31.15 37.14 32.14 -56.90 21.05 20.59%
EY 3.59 2.78 3.21 2.69 3.11 -1.76 4.75 -17.04%
DY 1.76 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.27 0.93 0.64 0.65 0.89 17.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 -
Price 0.17 0.17 0.19 0.19 0.14 0.09 0.10 -
P/RPS 4.12 4.04 4.92 5.41 5.33 3.46 3.77 6.10%
P/EPS 27.87 35.95 31.15 54.29 50.00 -56.90 17.54 36.20%
EY 3.59 2.78 3.21 1.84 2.00 -1.76 5.70 -26.54%
DY 1.76 0.00 0.00 1.58 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.27 1.36 1.00 0.65 0.74 32.64%

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