[JADI] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.96%
YoY- 390.59%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,049 27,259 24,901 25,308 23,359 21,430 15,792 28.64%
PBT 2,820 5,678 4,337 3,733 4,128 2,667 2,023 24.76%
Tax -285 -540 -652 -891 -439 -532 -339 -10.91%
NP 2,535 5,138 3,685 2,842 3,689 2,135 1,684 31.31%
-
NP to SH 2,535 5,138 3,685 2,842 3,689 2,135 1,684 31.31%
-
Tax Rate 10.11% 9.51% 15.03% 23.87% 10.63% 19.95% 16.76% -
Total Cost 20,514 22,121 21,216 22,466 19,670 19,295 14,108 28.31%
-
Net Worth 113,407 97,866 90,614 90,159 90,713 85,400 84,199 21.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,001 - 1,812 - - 1,830 - -
Div Payout % 78.95% - 49.18% - - 85.71% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,407 97,866 90,614 90,159 90,713 85,400 84,199 21.93%
NOSH 667,105 611,666 604,098 601,063 604,754 610,000 601,428 7.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.00% 18.85% 14.80% 11.23% 15.79% 9.96% 10.66% -
ROE 2.24% 5.25% 4.07% 3.15% 4.07% 2.50% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.46 4.46 4.12 4.21 3.86 3.51 2.63 20.04%
EPS 0.38 0.84 0.61 0.47 0.61 0.35 0.28 22.55%
DPS 0.30 0.00 0.30 0.00 0.00 0.30 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.14 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 601,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.65 1.95 1.78 1.81 1.67 1.53 1.13 28.67%
EPS 0.18 0.37 0.26 0.20 0.26 0.15 0.12 31.00%
DPS 0.14 0.00 0.13 0.00 0.00 0.13 0.00 -
NAPS 0.081 0.0699 0.0647 0.0644 0.0648 0.061 0.0601 21.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.17 0.17 0.17 0.19 0.13 0.09 -
P/RPS 9.84 3.81 4.12 4.04 4.92 3.70 3.43 101.76%
P/EPS 89.47 20.24 27.87 35.95 31.15 37.14 32.14 97.76%
EY 1.12 4.94 3.59 2.78 3.21 2.69 3.11 -49.35%
DY 0.88 0.00 1.76 0.00 0.00 2.31 0.00 -
P/NAPS 2.00 1.06 1.13 1.13 1.27 0.93 0.64 113.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 -
Price 0.25 0.28 0.17 0.17 0.19 0.19 0.14 -
P/RPS 7.24 6.28 4.12 4.04 4.92 5.41 5.33 22.62%
P/EPS 65.79 33.33 27.87 35.95 31.15 54.29 50.00 20.05%
EY 1.52 3.00 3.59 2.78 3.21 1.84 2.00 -16.70%
DY 1.20 0.00 1.76 0.00 0.00 1.58 0.00 -
P/NAPS 1.47 1.75 1.13 1.13 1.27 1.36 1.00 29.25%

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