[JADI] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[JADI] JADI IMAGING HOLDINGS BHD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 139.43%

YoY- 131.03%

Quarter Report

2Qtr10 Financial Statements.xls

Latest QR

Upcoming QR

JADI's Result

JADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	38,961	42,074	46,885	52,160	37,222	31,096	28,956	5.06%
YoY %	-7.40%	-10.26%	-10.11%	40.13%	19.70%	7.39%	-	-
Horiz. %	134.55%	145.30%	161.92%	180.14%	128.55%	107.39%	100.00%	-
PBT	1,205	-125	4,821	10,015	4,690	4,285	6,160	-23.79%
YoY %	1,064.00%	-102.59%	-51.86%	113.54%	9.45%	-30.44%	-	-
Horiz. %	19.56%	-2.03%	78.26%	162.58%	76.14%	69.56%	100.00%	-
Tax	-265	831	-676	-1,192	-871	-627	-428	-7.67%
YoY %	-131.89%	222.93%	43.29%	-36.85%	-38.92%	-46.50%	-	-
Horiz. %	61.92%	-194.16%	157.94%	278.50%	203.50%	146.50%	100.00%	-
NP	940	706	4,145	8,823	3,819	3,658	5,732	-25.99%
YoY %	33.14%	-82.97%	-53.02%	131.03%	4.40%	-36.18%	-	-
Horiz. %	16.40%	12.32%	72.31%	153.93%	66.63%	63.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	940	706	4,145	8,823	3,819	3,658	5,732	-25.99%
YoY %	33.14%	-82.97%	-53.02%	131.03%	4.40%	-36.18%	-	-
Horiz. %	16.40%	12.32%	72.31%	153.93%	66.63%	63.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	-	14.02%	11.90%	18.57%	14.63%	6.95%	-
YoY %	0.00%	-	17.82%	-35.92%	26.93%	110.50%	-	-
Horiz. %	316.40%	-	201.73%	171.22%	267.19%	210.50%	100.00%	-
Total Cost	38,021	41,368	42,740	43,337	33,403	27,438	23,224	8.55%
YoY %	-8.09%	-3.21%	-1.38%	29.74%	21.74%	18.15%	-	-
Horiz. %	163.71%	178.13%	184.03%	186.60%	143.83%	118.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,923	120,019	119,432	97,357	84,866	77,957	72,620	9.15%
YoY %	2.42%	0.49%	22.67%	14.72%	8.86%	7.35%	-	-
Horiz. %	169.27%	165.27%	164.46%	134.06%	116.86%	107.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	1,825	1,818	2,998	2,256	-
YoY %	-	-	-	0.39%	-39.36%	32.89%	-	-
Horiz. %	-	-	-	80.90%	80.59%	132.89%	100.00%	-
Div Payout %	-	-	-	20.69%	47.62%	81.97%	39.37%	-
YoY %	-	-	-	-56.55%	-41.91%	108.20%	-	-
Horiz. %	-	-	-	52.55%	120.96%	208.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	122,923	120,019	119,432	97,357	84,866	77,957	72,620	9.15%
YoY %	2.42%	0.49%	22.67%	14.72%	8.86%	7.35%	-	-
Horiz. %	169.27%	165.27%	164.46%	134.06%	116.86%	107.35%	100.00%	-
NOSH	723,076	705,999	702,542	608,482	606,190	599,672	451,338	8.16%
YoY %	2.42%	0.49%	15.46%	0.38%	1.09%	32.87%	-	-
Horiz. %	160.21%	156.42%	155.66%	134.82%	134.31%	132.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.41%	1.68%	8.84%	16.92%	10.26%	11.76%	19.80%	-
YoY %	43.45%	-81.00%	-47.75%	64.91%	-12.76%	-40.61%	-	-
Horiz. %	12.17%	8.48%	44.65%	85.45%	51.82%	59.39%	100.00%	-
ROE	0.76%	0.59%	3.47%	9.06%	4.50%	4.69%	7.89%	-
YoY %	28.81%	-83.00%	-61.70%	101.33%	-4.05%	-40.56%	-	-
Horiz. %	9.63%	7.48%	43.98%	114.83%	57.03%	59.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	5.39	5.96	6.67	8.57	6.14	5.19	6.42	-2.86%
YoY %	-9.56%	-10.64%	-22.17%	39.58%	18.30%	-19.16%	-	-
Horiz. %	83.96%	92.83%	103.89%	133.49%	95.64%	80.84%	100.00%	-
EPS	0.13	0.10	0.59	1.45	0.63	0.61	1.27	-31.58%
YoY %	30.00%	-83.05%	-59.31%	130.16%	3.28%	-51.97%	-	-
Horiz. %	10.24%	7.87%	46.46%	114.17%	49.61%	48.03%	100.00%	-
DPS	0.00	0.00	0.00	0.30	0.30	0.50	0.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	0.17	0.17	0.17	0.16	0.14	0.13	0.1609	0.92%
YoY %	0.00%	0.00%	6.25%	14.29%	7.69%	-19.20%	-	-
Horiz. %	105.66%	105.66%	105.66%	99.44%	87.01%	80.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 611,666
RPS	2.78	3.01	3.35	3.73	2.66	2.22	2.07	5.03%
YoY %	-7.64%	-10.15%	-10.19%	40.23%	19.82%	7.25%	-	-
Horiz. %	134.30%	145.41%	161.84%	180.19%	128.50%	107.25%	100.00%	-
EPS	0.07	0.05	0.30	0.63	0.27	0.26	0.41	-25.49%
YoY %	40.00%	-83.33%	-52.38%	133.33%	3.85%	-36.59%	-	-
Horiz. %	17.07%	12.20%	73.17%	153.66%	65.85%	63.41%	100.00%	-
DPS	0.00	0.00	0.00	0.13	0.13	0.21	0.16	-
YoY %	0.00%	0.00%	0.00%	0.00%	-38.10%	31.25%	-	-
Horiz. %	0.00%	0.00%	0.00%	81.25%	81.25%	131.25%	100.00%	-
NAPS	0.0878	0.0858	0.0854	0.0696	0.0607	0.0557	0.0519	9.14%
YoY %	2.33%	0.47%	22.70%	14.66%	8.98%	7.32%	-	-
Horiz. %	169.17%	165.32%	164.55%	134.10%	116.96%	107.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.115	0.14	0.20	0.17	0.13	0.13	0.37	-
P/RPS	2.13	2.35	3.00	1.98	2.12	2.51	5.77	-15.29%
YoY %	-9.36%	-21.67%	51.52%	-6.60%	-15.54%	-56.50%	-	-
Horiz. %	36.92%	40.73%	51.99%	34.32%	36.74%	43.50%	100.00%	-
P/EPS	88.46	140.00	33.90	11.72	20.63	21.31	29.13	20.31%
YoY %	-36.81%	312.98%	189.25%	-43.19%	-3.19%	-26.85%	-	-
Horiz. %	303.67%	480.60%	116.37%	40.23%	70.82%	73.15%	100.00%	-
EY	1.13	0.71	2.95	8.53	4.85	4.69	3.43	-16.88%
YoY %	59.15%	-75.93%	-65.42%	75.88%	3.41%	36.73%	-	-
Horiz. %	32.94%	20.70%	86.01%	248.69%	141.40%	136.73%	100.00%	-
DY	0.00	0.00	0.00	1.76	2.31	3.85	1.35	-
YoY %	0.00%	0.00%	0.00%	-23.81%	-40.00%	185.19%	-	-
Horiz. %	0.00%	0.00%	0.00%	130.37%	171.11%	285.19%	100.00%	-
P/NAPS	0.68	0.82	1.18	1.06	0.93	1.00	2.30	-18.36%
YoY %	-17.07%	-30.51%	11.32%	13.98%	-7.00%	-56.52%	-	-
Horiz. %	29.57%	35.65%	51.30%	46.09%	40.43%	43.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	15/08/12	23/08/11	20/08/10	14/08/09	27/08/08	16/08/07	-
Price	0.125	0.12	0.17	0.28	0.19	0.14	0.22	-
P/RPS	2.32	2.01	2.55	3.27	3.09	2.70	3.43	-6.30%
YoY %	15.42%	-21.18%	-22.02%	5.83%	14.44%	-21.28%	-	-
Horiz. %	67.64%	58.60%	74.34%	95.34%	90.09%	78.72%	100.00%	-
P/EPS	96.15	120.00	28.81	19.31	30.16	22.95	17.32	33.03%
YoY %	-19.88%	316.52%	49.20%	-35.97%	31.42%	32.51%	-	-
Horiz. %	555.14%	692.84%	166.34%	111.49%	174.13%	132.51%	100.00%	-
EY	1.04	0.83	3.47	5.18	3.32	4.36	5.77	-24.82%
YoY %	25.30%	-76.08%	-33.01%	56.02%	-23.85%	-24.44%	-	-
Horiz. %	18.02%	14.38%	60.14%	89.77%	57.54%	75.56%	100.00%	-
DY	0.00	0.00	0.00	1.07	1.58	3.57	2.27	-
YoY %	0.00%	0.00%	0.00%	-32.28%	-55.74%	57.27%	-	-
Horiz. %	0.00%	0.00%	0.00%	47.14%	69.60%	157.27%	100.00%	-
P/NAPS	0.74	0.71	1.00	1.75	1.36	1.08	1.37	-9.74%
YoY %	4.23%	-29.00%	-42.86%	28.68%	25.93%	-21.17%	-	-
Horiz. %	54.01%	51.82%	72.99%	127.74%	99.27%	78.83%	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