[JADI] YoY Cumulative 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- 96.6%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,703 69,957 75,209 60,581 47,156 44,708 41,282 6.33%
PBT -264 5,946 12,835 8,818 7,748 9,131 10,358 -
Tax 831 -616 -1,477 -1,310 -640 -548 -1,215 -
NP 567 5,330 11,358 7,508 7,108 8,583 9,143 -37.05%
-
NP to SH 567 5,330 11,358 7,508 7,108 8,583 9,143 -37.05%
-
Tax Rate - 10.36% 11.51% 14.86% 8.26% 6.00% 11.73% -
Total Cost 59,136 64,627 63,851 53,073 40,048 36,125 32,139 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 - - 1,893 - 3,011 2,397 1,912 -
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 0.47% 4.22% 10.59% 8.27% 8.71% 14.25% 16.33% -
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 8.42 9.98 11.92 10.01 7.83 9.32 10.79 -4.04%
EPS 0.08 0.76 1.80 1.24 1.18 1.79 2.39 -43.20%
DPS 0.00 0.00 0.30 0.00 0.50 0.50 0.50 -
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 4.27 5.00 5.37 4.33 3.37 3.20 2.95 6.35%
EPS 0.04 0.38 0.81 0.54 0.51 0.61 0.65 -37.13%
DPS 0.00 0.00 0.14 0.00 0.22 0.17 0.14 -
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 1.54 1.40 2.85 1.90 1.53 2.47 2.59 -8.29%
P/EPS 162.50 18.42 18.89 15.32 10.17 12.85 11.72 54.93%
EY 0.62 5.43 5.29 6.53 9.83 7.78 8.54 -35.38%
DY 0.00 0.00 0.88 0.00 4.17 2.17 1.79 -
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 1.42 1.90 2.10 1.90 1.28 2.47 3.34 -13.27%
P/EPS 150.00 25.00 13.89 15.32 8.47 12.85 15.06 46.63%
EY 0.67 4.00 7.20 6.53 11.80 7.78 6.64 -31.74%
DY 0.00 0.00 1.20 0.00 5.00 2.17 1.39 -
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