[JADI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.42%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 76,676 77,224 91,596 99,604 63,168 68,900 54,040 5.99%
PBT 1,352 -1,980 9,440 17,348 8,092 8,020 11,732 -30.21%
Tax -236 3,168 -1,292 -2,608 -1,356 -1,144 -916 -20.21%
NP 1,116 1,188 8,148 14,740 6,736 6,876 10,816 -31.49%
-
NP to SH 1,116 1,188 8,148 14,740 6,736 6,876 10,816 -31.49%
-
Tax Rate 17.46% - 13.69% 15.03% 16.76% 14.26% 7.81% -
Total Cost 75,560 76,036 83,448 84,864 56,432 62,024 43,224 9.74%
-
Net Worth 118,575 126,225 119,410 90,614 84,199 77,846 69,087 9.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 7,249 - - 5,407 -
Div Payout % - - - 49.18% - - 50.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 118,575 126,225 119,410 90,614 84,199 77,846 69,087 9.41%
NOSH 697,500 742,500 702,413 604,098 601,428 613,928 450,666 7.54%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.46% 1.54% 8.90% 14.80% 10.66% 9.98% 20.01% -
ROE 0.94% 0.94% 6.82% 16.27% 8.00% 8.83% 15.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.99 10.40 13.04 16.49 10.50 11.22 11.99 -1.43%
EPS 0.16 0.16 1.16 2.44 1.12 1.12 2.40 -36.29%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 1.20 -
NAPS 0.17 0.17 0.17 0.15 0.14 0.1268 0.1533 1.73%
Adjusted Per Share Value based on latest NOSH - 604,098
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.48 5.52 6.55 7.12 4.51 4.92 3.86 6.00%
EPS 0.08 0.08 0.58 1.05 0.48 0.49 0.77 -31.41%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.39 -
NAPS 0.0847 0.0902 0.0853 0.0648 0.0602 0.0556 0.0494 9.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.10 0.15 0.23 0.17 0.09 0.16 0.38 -
P/RPS 0.91 1.44 1.76 1.03 0.86 1.43 3.17 -18.76%
P/EPS 62.50 93.75 19.83 6.97 8.04 14.29 15.83 25.69%
EY 1.60 1.07 5.04 14.35 12.44 7.00 6.32 -20.44%
DY 0.00 0.00 0.00 7.06 0.00 0.00 3.16 -
P/NAPS 0.59 0.88 1.35 1.13 0.64 1.26 2.48 -21.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 23/05/12 20/05/11 20/05/10 20/05/09 20/05/08 21/05/07 -
Price 0.13 0.14 0.23 0.17 0.14 0.17 0.35 -
P/RPS 1.18 1.35 1.76 1.03 1.33 1.51 2.92 -14.00%
P/EPS 81.25 87.50 19.83 6.97 12.50 15.18 14.58 33.11%
EY 1.23 1.14 5.04 14.35 8.00 6.59 6.86 -24.88%
DY 0.00 0.00 0.00 7.06 0.00 0.00 3.43 -
P/NAPS 0.76 0.82 1.35 1.13 1.00 1.34 2.28 -16.71%

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