[JADI] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.52%
YoY- 117.46%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 89,471 92,744 94,746 100,517 100,827 94,998 85,889 2.76%
PBT 10,472 13,689 15,666 16,568 17,876 14,865 12,551 -11.40%
Tax -1,904 -2,091 -2,420 -2,368 -2,522 -2,514 -2,201 -9.23%
NP 8,568 11,598 13,246 14,200 15,354 12,351 10,350 -11.86%
-
NP to SH 8,568 11,598 13,246 14,200 15,354 12,351 10,350 -11.86%
-
Tax Rate 18.18% 15.28% 15.45% 14.29% 14.11% 16.91% 17.54% -
Total Cost 80,903 81,146 81,500 86,317 85,473 82,647 75,539 4.69%
-
Net Worth 119,453 119,410 111,881 113,407 0 90,614 90,159 20.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,001 2,001 3,813 3,813 1,812 3,642 1,830 6.15%
Div Payout % 23.36% 17.26% 28.79% 26.86% 11.80% 29.49% 17.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,453 119,410 111,881 113,407 0 90,614 90,159 20.69%
NOSH 702,666 702,413 699,259 667,105 611,666 604,098 601,063 11.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.58% 12.51% 13.98% 14.13% 15.23% 13.00% 12.05% -
ROE 7.17% 9.71% 11.84% 12.52% 0.00% 13.63% 11.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.73 13.20 13.55 15.07 16.48 15.73 14.29 -7.43%
EPS 1.22 1.65 1.89 2.13 2.51 2.04 1.72 -20.51%
DPS 0.28 0.28 0.55 0.57 0.30 0.60 0.30 -4.50%
NAPS 0.17 0.17 0.16 0.17 0.00 0.15 0.15 8.72%
Adjusted Per Share Value based on latest NOSH - 667,105
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.39 6.63 6.77 7.18 7.21 6.79 6.14 2.70%
EPS 0.61 0.83 0.95 1.01 1.10 0.88 0.74 -12.11%
DPS 0.14 0.14 0.27 0.27 0.13 0.26 0.13 5.07%
NAPS 0.0854 0.0853 0.08 0.081 0.00 0.0648 0.0644 20.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.23 0.23 0.34 0.17 0.17 0.17 -
P/RPS 1.57 1.74 1.70 2.26 1.03 1.08 1.19 20.35%
P/EPS 16.40 13.93 12.14 15.97 6.77 8.31 9.87 40.41%
EY 6.10 7.18 8.24 6.26 14.77 12.03 10.13 -28.75%
DY 1.42 1.24 2.37 1.68 1.76 3.53 1.76 -13.36%
P/NAPS 1.18 1.35 1.44 2.00 0.00 1.13 1.13 2.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 -
Price 0.17 0.23 0.22 0.25 0.28 0.17 0.17 -
P/RPS 1.34 1.74 1.62 1.66 1.70 1.08 1.19 8.25%
P/EPS 13.94 13.93 11.61 11.74 11.15 8.31 9.87 25.96%
EY 7.17 7.18 8.61 8.51 8.96 12.03 10.13 -20.62%
DY 1.68 1.24 2.48 2.29 1.07 3.53 1.76 -3.06%
P/NAPS 1.00 1.35 1.38 1.47 0.00 1.13 1.13 -7.84%

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