[JADI] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,752 15,446 13,510 13,515 14,446 13,707 13,129 12.89%
PBT 2,971 3,227 2,933 3,762 3,540 3,400 3,418 -8.91%
Tax -120 -199 -229 -1,428 -319 -414 -482 -60.39%
NP 2,851 3,028 2,704 2,334 3,221 2,986 2,936 -1.93%
-
NP to SH 2,851 3,028 2,704 2,334 3,221 2,986 2,936 -1.93%
-
Tax Rate 4.04% 6.17% 7.81% 37.96% 9.01% 12.18% 14.10% -
Total Cost 12,901 12,418 10,806 11,181 11,225 10,721 10,193 16.99%
-
Net Worth 67,563 72,717 69,087 67,641 65,493 62,576 42,375 36.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 1,351 - - - - -
Div Payout % - - 50.00% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 67,563 72,717 69,087 67,641 65,493 62,576 42,375 36.44%
NOSH 537,924 451,940 450,666 448,846 447,361 432,753 302,680 46.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.10% 19.60% 20.01% 17.27% 22.30% 21.78% 22.36% -
ROE 4.22% 4.16% 3.91% 3.45% 4.92% 4.77% 6.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.93 3.42 3.00 3.01 3.23 3.17 4.34 -23.02%
EPS 0.53 0.67 0.60 0.52 0.72 0.69 0.97 -33.14%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1609 0.1533 0.1507 0.1464 0.1446 0.14 -6.97%
Adjusted Per Share Value based on latest NOSH - 448,846
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.13 1.10 0.97 0.97 1.03 0.98 0.94 13.04%
EPS 0.20 0.22 0.19 0.17 0.23 0.21 0.21 -3.19%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.052 0.0494 0.0483 0.0468 0.0447 0.0303 36.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.23 0.37 0.38 0.34 0.28 0.28 0.00 -
P/RPS 7.85 10.83 12.68 11.29 8.67 8.84 0.00 -
P/EPS 43.40 55.22 63.33 65.38 38.89 40.58 0.00 -
EY 2.30 1.81 1.58 1.53 2.57 2.46 0.00 -
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.30 2.48 2.26 1.91 1.94 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 21/05/07 15/02/07 15/11/06 16/08/06 17/04/06 -
Price 0.23 0.22 0.35 0.42 0.36 0.29 0.00 -
P/RPS 7.85 6.44 11.68 13.95 11.15 9.16 0.00 -
P/EPS 43.40 32.84 58.33 80.77 50.00 42.03 0.00 -
EY 2.30 3.05 1.71 1.24 2.00 2.38 0.00 -
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.37 2.28 2.79 2.46 2.01 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