[JADI] YoY TTM 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- 3.8%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 76,425 89,494 100,517 76,648 59,116 58,223 41,282 10.79%
PBT -2,688 8,777 16,568 7,280 10,660 12,576 10,358 -
Tax 2,006 -1,559 -2,368 -750 -1,459 -2,004 -1,215 -
NP -682 7,218 14,200 6,530 9,201 10,572 9,143 -
-
NP to SH -682 7,218 14,200 6,530 9,201 10,572 9,143 -
-
Tax Rate - 17.76% 14.29% 10.30% 13.69% 15.94% 11.73% -
Total Cost 77,107 82,276 86,317 70,118 49,915 47,651 32,139 15.68%
-
Net Worth 118,150 125,470 113,407 90,713 81,952 67,563 65,493 10.32%
Dividend
30/09/12 30/09/11 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 118,150 125,470 113,407 90,713 81,952 67,563 65,493 10.32%
NOSH 695,000 697,058 667,105 604,754 605,263 537,924 447,361 7.61%
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 -0.89% 8.07% 14.13% 8.52% 15.56% 18.16% 22.15% -
ROE -0.58% 5.75% 12.52% 7.20% 11.23% 15.65% 13.96% -
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 11.00 12.84 15.07 12.67 9.77 10.82 9.23 2.96%
EPS -0.10 1.04 2.13 1.08 1.52 1.97 2.04 -
DPS 0.00 0.00 0.57 0.30 0.50 0.25 0.00 -
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 5.46 6.39 7.18 5.47 4.22 4.16 2.95 10.79%
EPS -0.05 0.52 1.01 0.47 0.66 0.76 0.65 -
DPS 0.00 0.00 0.27 0.13 0.22 0.10 0.00 -
NAPS 0.0844 0.0896 0.081 0.0648 0.0585 0.0483 0.0468 10.31%
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 1.18 1.09 2.26 1.50 1.23 2.12 3.03 -14.53%
P/EPS -132.48 13.52 15.97 17.60 7.89 11.70 13.70 -
EY -0.75 7.40 6.26 5.68 12.67 8.54 7.30 -
DY 0.00 0.00 1.68 1.59 4.17 1.09 0.00 -
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 - -
Price 0.12 0.19 0.25 0.19 0.10 0.23 0.00 -
P/RPS 1.09 1.48 1.66 1.50 1.02 2.12 0.00 -
P/EPS -122.29 18.35 11.74 17.60 6.58 11.70 0.00 -
EY -0.82 5.45 8.51 5.68 15.20 8.54 0.00 -
DY 0.00 0.00 2.29 1.59 5.00 1.09 0.00 -
P/NAPS 0.71 1.06 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