[JADI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.06%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,604 93,276 100,278 80,774 62,874 59,610 55,042 6.33%
PBT -352 7,928 17,113 11,757 10,330 12,174 13,810 -
Tax 1,108 -821 -1,969 -1,746 -853 -730 -1,620 -
NP 756 7,106 15,144 10,010 9,477 11,444 12,190 -37.05%
-
NP to SH 756 7,106 15,144 10,010 9,477 11,444 12,190 -37.05%
-
Tax Rate - 10.36% 11.51% 14.85% 8.26% 6.00% 11.73% -
Total Cost 78,848 86,169 85,134 70,764 53,397 48,166 42,852 10.68%
-
Net Worth 120,487 126,236 107,270 90,822 81,561 60,224 56,005 13.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,524 - 4,015 3,196 2,550 -
Div Payout % - - 16.67% - 42.37% 27.93% 20.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,487 126,236 107,270 90,822 81,561 60,224 56,005 13.60%
NOSH 708,750 701,315 631,000 605,483 602,372 479,497 382,552 10.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.95% 7.62% 15.10% 12.39% 15.07% 19.20% 22.15% -
ROE 0.63% 5.63% 14.12% 11.02% 11.62% 19.00% 21.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.23 13.30 15.89 13.34 10.44 12.43 14.39 -4.04%
EPS 0.11 1.01 2.40 1.65 1.57 2.39 3.19 -42.91%
DPS 0.00 0.00 0.40 0.00 0.67 0.67 0.67 -
NAPS 0.17 0.18 0.17 0.15 0.1354 0.1256 0.1464 2.51%
Adjusted Per Share Value based on latest NOSH - 604,754
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.69 6.67 7.17 5.77 4.49 4.26 3.93 6.35%
EPS 0.05 0.51 1.08 0.72 0.68 0.82 0.87 -37.85%
DPS 0.00 0.00 0.18 0.00 0.29 0.23 0.18 -
NAPS 0.0861 0.0902 0.0767 0.0649 0.0583 0.043 0.04 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.13 0.14 0.34 0.19 0.12 0.23 0.28 -
P/RPS 1.16 1.05 2.14 1.42 1.15 1.85 1.95 -8.28%
P/EPS 121.87 13.82 14.17 11.49 7.63 9.64 8.79 54.93%
EY 0.82 7.24 7.06 8.70 13.11 10.38 11.38 -35.46%
DY 0.00 0.00 1.18 0.00 5.56 2.90 2.38 -
P/NAPS 0.76 0.78 2.00 1.27 0.89 1.83 1.91 -14.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 25/11/11 19/11/10 12/11/09 19/11/08 20/11/07 15/11/06 -
Price 0.12 0.19 0.25 0.19 0.10 0.23 0.36 -
P/RPS 1.07 1.43 1.57 1.42 0.96 1.85 2.50 -13.17%
P/EPS 112.50 18.75 10.42 11.49 6.36 9.64 11.30 46.62%
EY 0.89 5.33 9.60 8.70 15.73 10.38 8.85 -31.78%
DY 0.00 0.00 1.60 0.00 6.67 2.90 1.85 -
P/NAPS 0.71 1.06 1.47 1.27 0.74 1.83 2.46 -18.69%

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