[JADI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[JADI] JADI IMAGING HOLDINGS BHD

Announcement Date

14-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 13.39%

YoY- 4.4%

Quarter Report

Copy of 2Qtr09 Financial Statements.pdf

Latest QR

Upcoming QR

JADI's Result

JADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	84,148	93,770	104,320	74,444	62,192	57,912	53,672	7.77%
YoY %	-10.26%	-10.11%	40.13%	19.70%	7.39%	7.90%	-	-
Horiz. %	156.78%	174.71%	194.37%	138.70%	115.87%	107.90%	100.00%	-
PBT	-250	9,642	20,030	9,380	8,570	12,320	13,636	-
YoY %	-102.59%	-51.86%	113.54%	9.45%	-30.44%	-9.65%	-	-
Horiz. %	-1.83%	70.71%	146.89%	68.79%	62.85%	90.35%	100.00%	-
Tax	1,662	-1,352	-2,384	-1,742	-1,254	-856	-1,792	-
YoY %	222.93%	43.29%	-36.85%	-38.92%	-46.50%	52.23%	-	-
Horiz. %	-92.75%	75.45%	133.04%	97.21%	69.98%	47.77%	100.00%	-
NP	1,412	8,290	17,646	7,638	7,316	11,464	11,844	-29.82%
YoY %	-82.97%	-53.02%	131.03%	4.40%	-36.18%	-3.21%	-	-
Horiz. %	11.92%	69.99%	148.99%	64.49%	61.77%	96.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,412	8,290	17,646	7,638	7,316	11,464	11,844	-29.82%
YoY %	-82.97%	-53.02%	131.03%	4.40%	-36.18%	-3.21%	-	-
Horiz. %	11.92%	69.99%	148.99%	64.49%	61.77%	96.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.02%	11.90%	18.57%	14.63%	6.95%	13.14%	-
YoY %	-	17.82%	-35.92%	26.93%	110.50%	-47.11%	-	-
Horiz. %	-	106.70%	90.56%	141.32%	111.34%	52.89%	100.00%	-
Total Cost	82,736	85,480	86,674	66,806	54,876	46,448	41,828	12.02%
YoY %	-3.21%	-1.38%	29.74%	21.74%	18.15%	11.05%	-	-
Horiz. %	197.80%	204.36%	207.22%	159.72%	131.19%	111.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,019	119,432	97,357	84,866	77,957	72,620	50,371	15.55%
YoY %	0.49%	22.67%	14.72%	8.86%	7.35%	44.17%	-	-
Horiz. %	238.27%	237.10%	193.28%	168.48%	154.77%	144.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	3,650	3,637	5,996	4,513	-	-
YoY %	-	-	0.36%	-39.34%	32.86%	0.00%	-	-
Horiz. %	-	-	80.88%	80.59%	132.86%	100.00%	-	-
Div Payout %	-	-	20.69%	47.62%	81.97%	39.37%	-	-
YoY %	-	-	-56.55%	-41.91%	108.20%	0.00%	-	-
Horiz. %	-	-	52.55%	120.96%	208.20%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	120,019	119,432	97,357	84,866	77,957	72,620	50,371	15.55%
YoY %	0.49%	22.67%	14.72%	8.86%	7.35%	44.17%	-	-
Horiz. %	238.27%	237.10%	193.28%	168.48%	154.77%	144.17%	100.00%	-
NOSH	705,999	702,542	608,482	606,190	599,672	451,338	348,352	12.48%
YoY %	0.49%	15.46%	0.38%	1.09%	32.87%	29.56%	-	-
Horiz. %	202.67%	201.68%	174.67%	174.02%	172.15%	129.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	1.68%	8.84%	16.92%	10.26%	11.76%	19.80%	22.07%	-
YoY %	-81.00%	-47.75%	64.91%	-12.76%	-40.61%	-10.29%	-	-
Horiz. %	7.61%	40.05%	76.67%	46.49%	53.29%	89.71%	100.00%	-
ROE	1.18%	6.94%	18.13%	9.00%	9.38%	15.79%	23.51%	-
YoY %	-83.00%	-61.72%	101.44%	-4.05%	-40.60%	-32.84%	-	-
Horiz. %	5.02%	29.52%	77.12%	38.28%	39.90%	67.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	11.92	13.35	17.14	12.28	10.37	12.83	15.41	-4.18%
YoY %	-10.71%	-22.11%	39.58%	18.42%	-19.17%	-16.74%	-	-
Horiz. %	77.35%	86.63%	111.23%	79.69%	67.29%	83.26%	100.00%	-
EPS	0.20	1.18	2.90	1.26	1.22	2.54	3.40	-37.61%
YoY %	-83.05%	-59.31%	130.16%	3.28%	-51.97%	-25.29%	-	-
Horiz. %	5.88%	34.71%	85.29%	37.06%	35.88%	74.71%	100.00%	-
DPS	0.00	0.00	0.60	0.60	1.00	1.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	60.00%	60.00%	100.00%	100.00%	-	-
NAPS	0.17	0.17	0.16	0.14	0.13	0.1609	0.1446	2.73%
YoY %	0.00%	6.25%	14.29%	7.69%	-19.20%	11.27%	-	-
Horiz. %	117.57%	117.57%	110.65%	96.82%	89.90%	111.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 610,000
RPS	6.01	6.70	7.45	5.32	4.44	4.14	3.83	7.79%
YoY %	-10.30%	-10.07%	40.04%	19.82%	7.25%	8.09%	-	-
Horiz. %	156.92%	174.93%	194.52%	138.90%	115.93%	108.09%	100.00%	-
EPS	0.10	0.59	1.26	0.55	0.52	0.82	0.85	-29.97%
YoY %	-83.05%	-53.17%	129.09%	5.77%	-36.59%	-3.53%	-	-
Horiz. %	11.76%	69.41%	148.24%	64.71%	61.18%	96.47%	100.00%	-
DPS	0.00	0.00	0.26	0.26	0.43	0.32	0.00	-
YoY %	0.00%	0.00%	0.00%	-39.53%	34.38%	0.00%	-	-
Horiz. %	0.00%	0.00%	81.25%	81.25%	134.38%	100.00%	-	-
NAPS	0.0857	0.0853	0.0695	0.0606	0.0557	0.0519	0.036	15.53%
YoY %	0.47%	22.73%	14.69%	8.80%	7.32%	44.17%	-	-
Horiz. %	238.06%	236.94%	193.06%	168.33%	154.72%	144.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.14	0.20	0.17	0.13	0.13	0.37	0.28	-
P/RPS	1.17	1.50	0.99	1.06	1.25	2.88	1.82	-7.09%
YoY %	-22.00%	51.52%	-6.60%	-15.20%	-56.60%	58.24%	-	-
Horiz. %	64.29%	82.42%	54.40%	58.24%	68.68%	158.24%	100.00%	-
P/EPS	70.00	16.95	5.86	10.32	10.66	14.57	8.24	42.79%
YoY %	312.98%	189.25%	-43.22%	-3.19%	-26.84%	76.82%	-	-
Horiz. %	849.51%	205.70%	71.12%	125.24%	129.37%	176.82%	100.00%	-
EY	1.43	5.90	17.06	9.69	9.38	6.86	12.14	-29.96%
YoY %	-75.76%	-65.42%	76.06%	3.30%	36.73%	-43.49%	-	-
Horiz. %	11.78%	48.60%	140.53%	79.82%	77.27%	56.51%	100.00%	-
DY	0.00	0.00	3.53	4.62	7.69	2.70	0.00	-
YoY %	0.00%	0.00%	-23.59%	-39.92%	184.81%	0.00%	-	-
Horiz. %	0.00%	0.00%	130.74%	171.11%	284.81%	100.00%	-	-
P/NAPS	0.82	1.18	1.06	0.93	1.00	2.30	1.94	-13.35%
YoY %	-30.51%	11.32%	13.98%	-7.00%	-56.52%	18.56%	-	-
Horiz. %	42.27%	60.82%	54.64%	47.94%	51.55%	118.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	23/08/11	20/08/10	14/08/09	27/08/08	16/08/07	16/08/06	-
Price	0.12	0.17	0.28	0.19	0.14	0.22	0.29	-
P/RPS	1.01	1.27	1.63	1.55	1.35	1.71	1.88	-9.82%
YoY %	-20.47%	-22.09%	5.16%	14.81%	-21.05%	-9.04%	-	-
Horiz. %	53.72%	67.55%	86.70%	82.45%	71.81%	90.96%	100.00%	-
P/EPS	60.00	14.41	9.66	15.08	11.48	8.66	8.53	38.37%
YoY %	316.38%	49.17%	-35.94%	31.36%	32.56%	1.52%	-	-
Horiz. %	703.40%	168.93%	113.25%	176.79%	134.58%	101.52%	100.00%	-
EY	1.67	6.94	10.36	6.63	8.71	11.55	11.72	-27.70%
YoY %	-75.94%	-33.01%	56.26%	-23.88%	-24.59%	-1.45%	-	-
Horiz. %	14.25%	59.22%	88.40%	56.57%	74.32%	98.55%	100.00%	-
DY	0.00	0.00	2.14	3.16	7.14	4.55	0.00	-
YoY %	0.00%	0.00%	-32.28%	-55.74%	56.92%	0.00%	-	-
Horiz. %	0.00%	0.00%	47.03%	69.45%	156.92%	100.00%	-	-
P/NAPS	0.71	1.00	1.75	1.36	1.08	1.37	2.01	-15.90%
YoY %	-29.00%	-42.86%	28.68%	25.93%	-21.17%	-31.84%	-	-
Horiz. %	35.32%	49.75%	87.06%	67.66%	53.73%	68.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos