[JADI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.85%
YoY- -11.49%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,871 17,225 11,960 15,752 15,446 13,510 13,515 1.75%
PBT 2,280 2,005 2,912 2,971 3,227 2,933 3,762 -28.40%
Tax -341 -286 -819 -120 -199 -229 -1,428 -61.54%
NP 1,939 1,719 2,093 2,851 3,028 2,704 2,334 -11.63%
-
NP to SH 1,939 1,719 2,093 2,851 3,028 2,704 2,334 -11.63%
-
Tax Rate 14.96% 14.26% 28.12% 4.04% 6.17% 7.81% 37.96% -
Total Cost 11,932 15,506 9,867 12,901 12,418 10,806 11,181 4.43%
-
Net Worth 78,771 77,846 76,902 67,563 72,717 69,087 67,641 10.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,029 - - - - 1,351 - -
Div Payout % 156.25% - - - - 50.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 78,771 77,846 76,902 67,563 72,717 69,087 67,641 10.69%
NOSH 605,937 613,928 598,000 537,924 451,940 450,666 448,846 22.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.98% 9.98% 17.50% 18.10% 19.60% 20.01% 17.27% -
ROE 2.46% 2.21% 2.72% 4.22% 4.16% 3.91% 3.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.29 2.81 2.00 2.93 3.42 3.00 3.01 -16.67%
EPS 0.32 0.28 0.35 0.53 0.67 0.60 0.52 -27.67%
DPS 0.50 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.13 0.1268 0.1286 0.1256 0.1609 0.1533 0.1507 -9.38%
Adjusted Per Share Value based on latest NOSH - 537,924
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.99 1.23 0.85 1.13 1.10 0.97 0.97 1.37%
EPS 0.14 0.12 0.15 0.20 0.22 0.19 0.17 -12.15%
DPS 0.22 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0563 0.0556 0.055 0.0483 0.052 0.0494 0.0483 10.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.13 0.16 0.22 0.23 0.37 0.38 0.34 -
P/RPS 5.68 5.70 11.00 7.85 10.83 12.68 11.29 -36.77%
P/EPS 40.63 57.14 62.86 43.40 55.22 63.33 65.38 -27.19%
EY 2.46 1.75 1.59 2.30 1.81 1.58 1.53 37.28%
DY 3.85 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 1.00 1.26 1.71 1.83 2.30 2.48 2.26 -41.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 -
Price 0.14 0.17 0.17 0.23 0.22 0.35 0.42 -
P/RPS 6.12 6.06 8.50 7.85 6.44 11.68 13.95 -42.29%
P/EPS 43.75 60.71 48.57 43.40 32.84 58.33 80.77 -33.57%
EY 2.29 1.65 2.06 2.30 3.05 1.71 1.24 50.58%
DY 3.57 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.08 1.34 1.32 1.83 1.37 2.28 2.79 -46.91%

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