[JADI] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 24.39%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 94,746 85,889 63,223 56,668 54,797 0 -
PBT 15,666 12,551 6,210 12,043 14,120 0 -
Tax -2,420 -2,201 -80 -1,367 -2,643 0 -
NP 13,246 10,350 6,130 10,676 11,477 0 -
-
NP to SH 13,246 10,350 6,130 10,676 11,477 0 -
-
Tax Rate 15.45% 17.54% 1.29% 11.35% 18.72% - -
Total Cost 81,500 75,539 57,093 45,992 43,320 0 -
-
Net Worth 103,383 90,640 84,880 65,690 60,264 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,938 1,812 3,031 1,532 1,999 - -
Div Payout % 14.63% 17.52% 49.45% 14.35% 17.42% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 103,383 90,640 84,880 65,690 60,264 0 -
NOSH 646,146 604,268 606,285 510,813 399,895 0 -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.98% 12.05% 9.70% 18.84% 20.94% 0.00% -
ROE 12.81% 11.42% 7.22% 16.25% 19.04% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.66 14.21 10.43 11.09 13.70 0.00 -
EPS 2.10 1.71 1.01 2.09 2.87 0.00 -
DPS 0.30 0.30 0.50 0.30 0.50 0.00 -
NAPS 0.16 0.15 0.14 0.1286 0.1507 0.3482 -14.39%
Adjusted Per Share Value based on latest NOSH - 598,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.77 6.14 4.52 4.05 3.92 0.00 -
EPS 0.95 0.74 0.44 0.76 0.82 0.00 -
DPS 0.14 0.13 0.22 0.11 0.14 0.00 -
NAPS 0.0739 0.0648 0.0607 0.0469 0.0431 0.3482 -26.64%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.23 0.17 0.09 0.22 0.34 0.00 -
P/RPS 1.57 1.20 0.86 1.98 2.48 0.00 -
P/EPS 11.22 9.93 8.90 10.53 11.85 0.00 -
EY 8.91 10.08 11.23 9.50 8.44 0.00 -
DY 1.30 1.76 5.56 1.36 1.47 0.00 -
P/NAPS 1.44 1.13 0.64 1.71 2.26 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/11 24/02/10 25/02/09 25/02/08 15/02/07 - -
Price 0.22 0.17 0.09 0.17 0.42 0.00 -
P/RPS 1.50 1.20 0.86 1.53 3.07 0.00 -
P/EPS 10.73 9.93 8.90 8.13 14.63 0.00 -
EY 9.32 10.08 11.23 12.29 6.83 0.00 -
DY 1.36 1.76 5.56 1.76 1.19 0.00 -
P/NAPS 1.38 1.13 0.64 1.32 2.79 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