[JADI] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.76%
YoY- -49.17%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 76,047 74,595 76,425 89,494 100,517 76,648 59,116 4.28%
PBT -1,037 72 -2,688 8,777 16,568 7,280 10,660 -
Tax 2,397 -58 2,006 -1,559 -2,368 -750 -1,459 -
NP 1,360 14 -682 7,218 14,200 6,530 9,201 -27.27%
-
NP to SH 1,360 14 -682 7,218 14,200 6,530 9,201 -27.27%
-
Tax Rate - 80.56% - 17.76% 14.29% 10.30% 13.69% -
Total Cost 74,687 74,581 77,107 82,276 86,317 70,118 49,915 6.94%
-
Net Worth 111,600 105,400 118,150 125,470 113,407 90,713 81,952 5.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 3,813 1,830 3,029 -
Div Payout % - - - - 26.86% 28.02% 32.93% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,600 105,400 118,150 125,470 113,407 90,713 81,952 5.27%
NOSH 620,000 620,000 695,000 697,058 667,105 604,754 605,263 0.40%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.79% 0.02% -0.89% 8.07% 14.13% 8.52% 15.56% -
ROE 1.22% 0.01% -0.58% 5.75% 12.52% 7.20% 11.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.27 12.03 11.00 12.84 15.07 12.67 9.77 3.86%
EPS 0.22 0.00 -0.10 1.04 2.13 1.08 1.52 -27.52%
DPS 0.00 0.00 0.00 0.00 0.57 0.30 0.50 -
NAPS 0.18 0.17 0.17 0.18 0.17 0.15 0.1354 4.85%
Adjusted Per Share Value based on latest NOSH - 697,058
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.43 5.33 5.46 6.39 7.18 5.47 4.22 4.28%
EPS 0.10 0.00 -0.05 0.52 1.01 0.47 0.66 -26.97%
DPS 0.00 0.00 0.00 0.00 0.27 0.13 0.22 -
NAPS 0.0797 0.0753 0.0844 0.0896 0.081 0.0648 0.0585 5.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.175 0.115 0.13 0.14 0.34 0.19 0.12 -
P/RPS 1.43 0.96 1.18 1.09 2.26 1.50 1.23 2.54%
P/EPS 79.78 5,092.86 -132.48 13.52 15.97 17.60 7.89 47.02%
EY 1.25 0.02 -0.75 7.40 6.26 5.68 12.67 -32.01%
DY 0.00 0.00 0.00 0.00 1.68 1.59 4.17 -
P/NAPS 0.97 0.68 0.76 0.78 2.00 1.27 0.89 1.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 19/11/13 22/11/12 25/11/11 19/11/10 12/11/09 19/11/08 -
Price 0.17 0.125 0.12 0.19 0.25 0.19 0.10 -
P/RPS 1.39 1.04 1.09 1.48 1.66 1.50 1.02 5.29%
P/EPS 77.50 5,535.71 -122.29 18.35 11.74 17.60 6.58 50.81%
EY 1.29 0.02 -0.82 5.45 8.51 5.68 15.20 -33.69%
DY 0.00 0.00 0.00 0.00 2.29 1.59 5.00 -
P/NAPS 0.94 0.74 0.71 1.06 1.47 1.27 0.74 4.06%

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