[JADI] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -26.59%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,060 13,871 17,225 11,960 15,752 15,446 13,510 12.18%
PBT 3,463 2,280 2,005 2,912 2,971 3,227 2,933 11.67%
Tax -13 -341 -286 -819 -120 -199 -229 -85.15%
NP 3,450 1,939 1,719 2,093 2,851 3,028 2,704 17.58%
-
NP to SH 3,450 1,939 1,719 2,093 2,851 3,028 2,704 17.58%
-
Tax Rate 0.38% 14.96% 14.26% 28.12% 4.04% 6.17% 7.81% -
Total Cost 12,610 11,932 15,506 9,867 12,901 12,418 10,806 10.80%
-
Net Worth 81,952 78,771 77,846 76,902 67,563 72,717 69,087 12.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,029 - - - - 1,351 -
Div Payout % - 156.25% - - - - 50.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 81,952 78,771 77,846 76,902 67,563 72,717 69,087 12.02%
NOSH 605,263 605,937 613,928 598,000 537,924 451,940 450,666 21.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.48% 13.98% 9.98% 17.50% 18.10% 19.60% 20.01% -
ROE 4.21% 2.46% 2.21% 2.72% 4.22% 4.16% 3.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.65 2.29 2.81 2.00 2.93 3.42 3.00 -7.91%
EPS 0.57 0.32 0.28 0.35 0.53 0.67 0.60 -3.35%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1354 0.13 0.1268 0.1286 0.1256 0.1609 0.1533 -7.92%
Adjusted Per Share Value based on latest NOSH - 598,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.15 0.99 1.23 0.85 1.13 1.10 0.97 11.98%
EPS 0.25 0.14 0.12 0.15 0.20 0.22 0.19 20.01%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0586 0.0563 0.0556 0.055 0.0483 0.052 0.0494 12.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.13 0.16 0.22 0.23 0.37 0.38 -
P/RPS 4.52 5.68 5.70 11.00 7.85 10.83 12.68 -49.63%
P/EPS 21.05 40.63 57.14 62.86 43.40 55.22 63.33 -51.91%
EY 4.75 2.46 1.75 1.59 2.30 1.81 1.58 107.88%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.89 1.00 1.26 1.71 1.83 2.30 2.48 -49.40%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 -
Price 0.10 0.14 0.17 0.17 0.23 0.22 0.35 -
P/RPS 3.77 6.12 6.06 8.50 7.85 6.44 11.68 -52.84%
P/EPS 17.54 43.75 60.71 48.57 43.40 32.84 58.33 -55.01%
EY 5.70 2.29 1.65 2.06 2.30 3.05 1.71 122.65%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 0.74 1.08 1.34 1.32 1.83 1.37 2.28 -52.67%

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