[JADI] YoY TTM 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- -3.38%
YoY- 15.63%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 100,517 76,648 59,116 58,223 41,282 24.89%
PBT 16,568 7,280 10,660 12,576 10,358 12.45%
Tax -2,368 -750 -1,459 -2,004 -1,215 18.14%
NP 14,200 6,530 9,201 10,572 9,143 11.62%
-
NP to SH 14,200 6,530 9,201 10,572 9,143 11.62%
-
Tax Rate 14.29% 10.30% 13.69% 15.94% 11.73% -
Total Cost 86,317 70,118 49,915 47,651 32,139 27.99%
-
Net Worth 113,407 90,713 81,952 67,563 65,493 14.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,813 1,830 3,029 1,351 - -
Div Payout % 26.86% 28.02% 32.93% 12.79% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,407 90,713 81,952 67,563 65,493 14.70%
NOSH 667,105 604,754 605,263 537,924 447,361 10.49%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.13% 8.52% 15.56% 18.16% 22.15% -
ROE 12.52% 7.20% 11.23% 15.65% 13.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.07 12.67 9.77 10.82 9.23 13.02%
EPS 2.13 1.08 1.52 1.97 2.04 1.08%
DPS 0.57 0.30 0.50 0.25 0.00 -
NAPS 0.17 0.15 0.1354 0.1256 0.1464 3.80%
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 CAGR
RPS 7.18 5.47 4.22 4.16 2.95 24.88%
EPS 1.01 0.47 0.66 0.76 0.65 11.63%
DPS 0.27 0.13 0.22 0.10 0.00 -
NAPS 0.081 0.0648 0.0585 0.0483 0.0468 14.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 -
P/RPS 2.26 1.50 1.23 2.12 3.03 -7.06%
P/EPS 15.97 17.60 7.89 11.70 13.70 3.90%
EY 6.26 5.68 12.67 8.54 7.30 -3.76%
DY 1.68 1.59 4.17 1.09 0.00 -
P/NAPS 2.00 1.27 0.89 1.83 1.91 1.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/10 12/11/09 19/11/08 20/11/07 - -
Price 0.25 0.19 0.10 0.23 0.00 -
P/RPS 1.66 1.50 1.02 2.12 0.00 -
P/EPS 11.74 17.60 6.58 11.70 0.00 -
EY 8.51 5.68 15.20 8.54 0.00 -
DY 2.29 1.59 5.00 1.09 0.00 -
P/NAPS 1.47 1.27 0.74 1.83 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