[JADI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.08%
YoY- 271.25%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,668 58,223 56,917 55,178 54,797 41,282 26,836 64.36%
PBT 12,043 12,576 13,145 13,318 13,803 10,358 6,818 45.97%
Tax -1,367 -2,004 -2,203 -2,418 -2,671 -1,215 -896 32.42%
NP 10,676 10,572 10,942 10,900 11,132 9,143 5,922 47.96%
-
NP to SH 10,676 10,572 10,942 10,900 11,132 9,143 5,922 47.96%
-
Tax Rate 11.35% 15.94% 16.76% 18.16% 19.35% 11.73% 13.14% -
Total Cost 45,992 47,651 45,975 44,278 43,665 32,139 20,914 68.86%
-
Net Worth 76,902 67,563 72,717 69,087 67,551 65,493 62,576 14.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,351 1,351 1,351 1,351 - - - -
Div Payout % 12.66% 12.79% 12.36% 12.40% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 76,902 67,563 72,717 69,087 67,551 65,493 62,576 14.68%
NOSH 598,000 537,924 451,940 450,666 448,846 447,361 432,753 23.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.84% 18.16% 19.22% 19.75% 20.31% 22.15% 22.07% -
ROE 13.88% 15.65% 15.05% 15.78% 16.48% 13.96% 9.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.48 10.82 12.59 12.24 12.21 9.23 6.20 32.61%
EPS 1.79 1.97 2.42 2.42 2.48 2.04 1.37 19.45%
DPS 0.23 0.25 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.1286 0.1256 0.1609 0.1533 0.1505 0.1464 0.1446 -7.50%
Adjusted Per Share Value based on latest NOSH - 450,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.05 4.16 4.07 3.94 3.92 2.95 1.92 64.25%
EPS 0.76 0.76 0.78 0.78 0.80 0.65 0.42 48.33%
DPS 0.10 0.10 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.055 0.0483 0.052 0.0494 0.0483 0.0468 0.0447 14.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.22 0.23 0.37 0.38 0.34 0.28 0.28 -
P/RPS 2.32 2.12 2.94 3.10 2.78 3.03 4.52 -35.81%
P/EPS 12.32 11.70 15.28 15.71 13.71 13.70 20.46 -28.62%
EY 8.11 8.54 6.54 6.36 7.29 7.30 4.89 39.98%
DY 1.03 1.09 0.81 0.79 0.00 0.00 0.00 -
P/NAPS 1.71 1.83 2.30 2.48 2.26 1.91 1.94 -8.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 - - -
Price 0.17 0.23 0.22 0.35 0.42 0.00 0.00 -
P/RPS 1.79 2.12 1.75 2.86 3.44 0.00 0.00 -
P/EPS 9.52 11.70 9.09 14.47 16.93 0.00 0.00 -
EY 10.50 8.54 11.01 6.91 5.91 0.00 0.00 -
DY 1.33 1.09 1.36 0.86 0.00 0.00 0.00 -
P/NAPS 1.32 1.83 1.37 2.28 2.79 0.00 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