[JADI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.72%
YoY- 131.03%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 91,596 94,746 100,278 104,320 99,604 85,889 80,774 8.75%
PBT 9,440 15,666 17,113 20,030 17,348 12,551 11,757 -13.62%
Tax -1,292 -2,420 -1,969 -2,384 -2,608 -2,201 -1,746 -18.20%
NP 8,148 13,246 15,144 17,646 14,740 10,350 10,010 -12.83%
-
NP to SH 8,148 13,246 15,144 17,646 14,740 10,350 10,010 -12.83%
-
Tax Rate 13.69% 15.45% 11.51% 11.90% 15.03% 17.54% 14.85% -
Total Cost 83,448 81,500 85,134 86,674 84,864 75,539 70,764 11.62%
-
Net Worth 119,410 103,383 107,270 97,357 90,614 90,640 90,822 20.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,938 2,524 3,650 7,249 1,812 - -
Div Payout % - 14.63% 16.67% 20.69% 49.18% 17.52% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,410 103,383 107,270 97,357 90,614 90,640 90,822 20.03%
NOSH 702,413 646,146 631,000 608,482 604,098 604,268 605,483 10.41%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.90% 13.98% 15.10% 16.92% 14.80% 12.05% 12.39% -
ROE 6.82% 12.81% 14.12% 18.13% 16.27% 11.42% 11.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.04 14.66 15.89 17.14 16.49 14.21 13.34 -1.50%
EPS 1.16 2.10 2.40 2.90 2.44 1.71 1.65 -20.95%
DPS 0.00 0.30 0.40 0.60 1.20 0.30 0.00 -
NAPS 0.17 0.16 0.17 0.16 0.15 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 611,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.55 6.77 7.17 7.45 7.12 6.14 5.77 8.82%
EPS 0.58 0.95 1.08 1.26 1.05 0.74 0.72 -13.43%
DPS 0.00 0.14 0.18 0.26 0.52 0.13 0.00 -
NAPS 0.0853 0.0739 0.0767 0.0696 0.0648 0.0648 0.0649 20.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.23 0.34 0.17 0.17 0.17 0.19 -
P/RPS 1.76 1.57 2.14 0.99 1.03 1.20 1.42 15.40%
P/EPS 19.83 11.22 14.17 5.86 6.97 9.93 11.49 43.92%
EY 5.04 8.91 7.06 17.06 14.35 10.08 8.70 -30.53%
DY 0.00 1.30 1.18 3.53 7.06 1.76 0.00 -
P/NAPS 1.35 1.44 2.00 1.06 1.13 1.13 1.27 4.16%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 -
Price 0.23 0.22 0.25 0.28 0.17 0.17 0.19 -
P/RPS 1.76 1.50 1.57 1.63 1.03 1.20 1.42 15.40%
P/EPS 19.83 10.73 10.42 9.66 6.97 9.93 11.49 43.92%
EY 5.04 9.32 9.60 10.36 14.35 10.08 8.70 -30.53%
DY 0.00 1.36 1.60 2.14 7.06 1.76 0.00 -
P/NAPS 1.35 1.38 1.47 1.75 1.13 1.13 1.27 4.16%

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