[JADI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 49.74%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 75,209 60,581 47,156 44,708 41,282 0 -
PBT 12,835 8,818 7,748 9,131 10,358 0 -
Tax -1,477 -1,310 -640 -548 -1,215 0 -
NP 11,358 7,508 7,108 8,583 9,143 0 -
-
NP to SH 11,358 7,508 7,108 8,583 9,143 0 -
-
Tax Rate 11.51% 14.86% 8.26% 6.00% 11.73% - -
Total Cost 63,851 53,073 40,048 36,125 32,139 0 -
-
Net Worth 107,270 90,822 81,561 60,224 56,005 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,893 - 3,011 2,397 1,912 - -
Div Payout % 16.67% - 42.37% 27.93% 20.92% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 107,270 90,822 81,561 60,224 56,005 0 -
NOSH 631,000 605,483 602,372 479,497 382,552 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.10% 12.39% 15.07% 19.20% 22.15% 0.00% -
ROE 10.59% 8.27% 8.71% 14.25% 16.33% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.92 10.01 7.83 9.32 10.79 0.00 -
EPS 1.80 1.24 1.18 1.79 2.39 0.00 -
DPS 0.30 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.17 0.15 0.1354 0.1256 0.1464 0.00 -
Adjusted Per Share Value based on latest NOSH - 537,924
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.37 4.33 3.37 3.20 2.95 0.00 -
EPS 0.81 0.54 0.51 0.61 0.65 0.00 -
DPS 0.14 0.00 0.22 0.17 0.14 0.00 -
NAPS 0.0767 0.0649 0.0583 0.043 0.04 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.34 0.19 0.12 0.23 0.28 0.00 -
P/RPS 2.85 1.90 1.53 2.47 2.59 0.00 -
P/EPS 18.89 15.32 10.17 12.85 11.72 0.00 -
EY 5.29 6.53 9.83 7.78 8.54 0.00 -
DY 0.88 0.00 4.17 2.17 1.79 0.00 -
P/NAPS 2.00 1.27 0.89 1.83 1.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 19/11/10 12/11/09 19/11/08 20/11/07 15/11/06 - -
Price 0.25 0.19 0.10 0.23 0.36 0.00 -
P/RPS 2.10 1.90 1.28 2.47 3.34 0.00 -
P/EPS 13.89 15.32 8.47 12.85 15.06 0.00 -
EY 7.20 6.53 11.80 7.78 6.64 0.00 -
DY 1.20 0.00 5.00 2.17 1.39 0.00 -
P/NAPS 1.47 1.27 0.74 1.83 2.46 0.00 -

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
Post a Comment