[JADI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 59,610 57,912 54,040 54,797 55,042 53,672 52,516 8.80%
PBT 12,174 12,320 11,732 14,120 13,810 13,636 13,672 -7.43%
Tax -730 -856 -916 -2,643 -1,620 -1,792 -1,928 -47.63%
NP 11,444 11,464 10,816 11,477 12,190 11,844 11,744 -1.70%
-
NP to SH 11,444 11,464 10,816 11,477 12,190 11,844 11,744 -1.70%
-
Tax Rate 6.00% 6.95% 7.81% 18.72% 11.73% 13.14% 14.10% -
Total Cost 48,166 46,448 43,224 43,320 42,852 41,828 40,772 11.73%
-
Net Worth 60,224 72,620 69,087 60,264 56,005 50,371 42,375 26.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,196 4,513 5,407 1,999 2,550 - - -
Div Payout % 27.93% 39.37% 50.00% 17.42% 20.92% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 60,224 72,620 69,087 60,264 56,005 50,371 42,375 26.38%
NOSH 479,497 451,338 450,666 399,895 382,552 348,352 302,680 35.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.20% 19.80% 20.01% 20.94% 22.15% 22.07% 22.36% -
ROE 19.00% 15.79% 15.66% 19.04% 21.77% 23.51% 27.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.43 12.83 11.99 13.70 14.39 15.41 17.35 -19.91%
EPS 2.39 2.54 2.40 2.87 3.19 3.40 3.88 -27.58%
DPS 0.67 1.00 1.20 0.50 0.67 0.00 0.00 -
NAPS 0.1256 0.1609 0.1533 0.1507 0.1464 0.1446 0.14 -6.97%
Adjusted Per Share Value based on latest NOSH - 448,846
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.26 4.14 3.86 3.92 3.93 3.84 3.75 8.86%
EPS 0.82 0.82 0.77 0.82 0.87 0.85 0.84 -1.59%
DPS 0.23 0.32 0.39 0.14 0.18 0.00 0.00 -
NAPS 0.043 0.0519 0.0494 0.0431 0.04 0.036 0.0303 26.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.23 0.37 0.38 0.34 0.28 0.28 0.00 -
P/RPS 1.85 2.88 3.17 2.48 1.95 1.82 0.00 -
P/EPS 9.64 14.57 15.83 11.85 8.79 8.24 0.00 -
EY 10.38 6.86 6.32 8.44 11.38 12.14 0.00 -
DY 2.90 2.70 3.16 1.47 2.38 0.00 0.00 -
P/NAPS 1.83 2.30 2.48 2.26 1.91 1.94 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 21/05/07 15/02/07 15/11/06 16/08/06 17/04/06 -
Price 0.23 0.22 0.35 0.42 0.36 0.29 0.00 -
P/RPS 1.85 1.71 2.92 3.07 2.50 1.88 0.00 -
P/EPS 9.64 8.66 14.58 14.63 11.30 8.53 0.00 -
EY 10.38 11.55 6.86 6.83 8.85 11.72 0.00 -
DY 2.90 4.55 3.43 1.19 1.85 0.00 0.00 -
P/NAPS 1.83 1.37 2.28 2.79 2.46 2.01 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