[JADI] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.52%
YoY- -33.57%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,072 23,986 22,899 19,537 23,049 27,259 24,901 -4.95%
PBT 1,125 2,461 2,360 2,831 2,820 5,678 4,337 -59.29%
Tax 60 -353 -323 -943 -285 -540 -652 -
NP 1,185 2,108 2,037 1,888 2,535 5,138 3,685 -53.03%
-
NP to SH 1,185 2,108 2,037 1,888 2,535 5,138 3,685 -53.03%
-
Tax Rate -5.33% 14.34% 13.69% 33.31% 10.11% 9.51% 15.03% -
Total Cost 21,887 21,878 20,862 17,649 20,514 22,121 21,216 2.09%
-
Net Worth 125,470 119,453 119,410 111,881 113,407 97,866 90,614 24.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 2,001 - 1,812 -
Div Payout % - - - - 78.95% - 49.18% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 125,470 119,453 119,410 111,881 113,407 97,866 90,614 24.20%
NOSH 697,058 702,666 702,413 699,259 667,105 611,666 604,098 10.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.14% 8.79% 8.90% 9.66% 11.00% 18.85% 14.80% -
ROE 0.94% 1.76% 1.71% 1.69% 2.24% 5.25% 4.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.31 3.41 3.26 2.79 3.46 4.46 4.12 -13.56%
EPS 0.17 0.30 0.29 0.27 0.38 0.84 0.61 -57.30%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.30 -
NAPS 0.18 0.17 0.17 0.16 0.17 0.16 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 699,259
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.65 1.71 1.64 1.40 1.65 1.95 1.78 -4.92%
EPS 0.08 0.15 0.15 0.13 0.18 0.37 0.26 -54.39%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.13 -
NAPS 0.0896 0.0853 0.0853 0.0799 0.081 0.0699 0.0647 24.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.23 0.23 0.34 0.17 0.17 -
P/RPS 4.23 5.86 7.06 8.23 9.84 3.81 4.12 1.77%
P/EPS 82.35 66.67 79.31 85.19 89.47 20.24 27.87 105.77%
EY 1.21 1.50 1.26 1.17 1.12 4.94 3.59 -51.53%
DY 0.00 0.00 0.00 0.00 0.88 0.00 1.76 -
P/NAPS 0.78 1.18 1.35 1.44 2.00 1.06 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 -
Price 0.19 0.17 0.23 0.22 0.25 0.28 0.17 -
P/RPS 5.74 4.98 7.06 7.87 7.24 6.28 4.12 24.71%
P/EPS 111.76 56.67 79.31 81.48 65.79 33.33 27.87 152.19%
EY 0.89 1.76 1.26 1.23 1.52 3.00 3.59 -60.50%
DY 0.00 0.00 0.00 0.00 1.20 0.00 1.76 -
P/NAPS 1.06 1.00 1.35 1.38 1.47 1.75 1.13 -4.16%

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