[JADI] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -38.49%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 71,336 76,676 77,224 91,596 99,604 63,168 68,900 0.58%
PBT -3,592 1,352 -1,980 9,440 17,348 8,092 8,020 -
Tax 4,272 -236 3,168 -1,292 -2,608 -1,356 -1,144 -
NP 680 1,116 1,188 8,148 14,740 6,736 6,876 -31.98%
-
NP to SH 680 1,116 1,188 8,148 14,740 6,736 6,876 -31.98%
-
Tax Rate - 17.46% - 13.69% 15.03% 16.76% 14.26% -
Total Cost 70,656 75,560 76,036 83,448 84,864 56,432 62,024 2.19%
-
Net Worth 153,000 118,575 126,225 119,410 90,614 84,199 77,846 11.91%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 7,249 - - -
Div Payout % - - - - 49.18% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 153,000 118,575 126,225 119,410 90,614 84,199 77,846 11.91%
NOSH 850,000 697,500 742,500 702,413 604,098 601,428 613,928 5.56%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.95% 1.46% 1.54% 8.90% 14.80% 10.66% 9.98% -
ROE 0.44% 0.94% 0.94% 6.82% 16.27% 8.00% 8.83% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.39 10.99 10.40 13.04 16.49 10.50 11.22 -4.72%
EPS 0.08 0.16 0.16 1.16 2.44 1.12 1.12 -35.57%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.15 0.14 0.1268 6.01%
Adjusted Per Share Value based on latest NOSH - 702,413
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.09 5.48 5.52 6.54 7.11 4.51 4.92 0.56%
EPS 0.05 0.08 0.08 0.58 1.05 0.48 0.49 -31.62%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.1093 0.0847 0.0901 0.0853 0.0647 0.0601 0.0556 11.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.14 0.10 0.15 0.23 0.17 0.09 0.16 -
P/RPS 1.67 0.91 1.44 1.76 1.03 0.86 1.43 2.61%
P/EPS 175.00 62.50 93.75 19.83 6.97 8.04 14.29 51.79%
EY 0.57 1.60 1.07 5.04 14.35 12.44 7.00 -34.15%
DY 0.00 0.00 0.00 0.00 7.06 0.00 0.00 -
P/NAPS 0.78 0.59 0.88 1.35 1.13 0.64 1.26 -7.67%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 20/05/13 23/05/12 20/05/11 20/05/10 20/05/09 20/05/08 -
Price 0.13 0.13 0.14 0.23 0.17 0.14 0.17 -
P/RPS 1.55 1.18 1.35 1.76 1.03 1.33 1.51 0.43%
P/EPS 162.50 81.25 87.50 19.83 6.97 12.50 15.18 48.42%
EY 0.62 1.23 1.14 5.04 14.35 8.00 6.59 -32.54%
DY 0.00 0.00 0.00 0.00 7.06 0.00 0.00 -
P/NAPS 0.72 0.76 0.82 1.35 1.13 1.00 1.34 -9.83%

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