[JADI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.76%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,668 59,610 57,912 54,040 54,797 55,042 53,672 3.67%
PBT 12,043 12,174 12,320 11,732 14,120 13,810 13,636 -7.92%
Tax -1,367 -730 -856 -916 -2,643 -1,620 -1,792 -16.47%
NP 10,676 11,444 11,464 10,816 11,477 12,190 11,844 -6.66%
-
NP to SH 10,676 11,444 11,464 10,816 11,477 12,190 11,844 -6.66%
-
Tax Rate 11.35% 6.00% 6.95% 7.81% 18.72% 11.73% 13.14% -
Total Cost 45,992 48,166 46,448 43,224 43,320 42,852 41,828 6.51%
-
Net Worth 65,690 60,224 72,620 69,087 60,264 56,005 50,371 19.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,532 3,196 4,513 5,407 1,999 2,550 - -
Div Payout % 14.35% 27.93% 39.37% 50.00% 17.42% 20.92% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,690 60,224 72,620 69,087 60,264 56,005 50,371 19.30%
NOSH 510,813 479,497 451,338 450,666 399,895 382,552 348,352 28.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.84% 19.20% 19.80% 20.01% 20.94% 22.15% 22.07% -
ROE 16.25% 19.00% 15.79% 15.66% 19.04% 21.77% 23.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.09 12.43 12.83 11.99 13.70 14.39 15.41 -19.64%
EPS 2.09 2.39 2.54 2.40 2.87 3.19 3.40 -27.64%
DPS 0.30 0.67 1.00 1.20 0.50 0.67 0.00 -
NAPS 0.1286 0.1256 0.1609 0.1533 0.1507 0.1464 0.1446 -7.50%
Adjusted Per Share Value based on latest NOSH - 450,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.05 4.26 4.14 3.86 3.92 3.93 3.84 3.60%
EPS 0.76 0.82 0.82 0.77 0.82 0.87 0.85 -7.17%
DPS 0.11 0.23 0.32 0.39 0.14 0.18 0.00 -
NAPS 0.0469 0.043 0.0519 0.0494 0.0431 0.04 0.036 19.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.22 0.23 0.37 0.38 0.34 0.28 0.28 -
P/RPS 1.98 1.85 2.88 3.17 2.48 1.95 1.82 5.76%
P/EPS 10.53 9.64 14.57 15.83 11.85 8.79 8.24 17.70%
EY 9.50 10.38 6.86 6.32 8.44 11.38 12.14 -15.04%
DY 1.36 2.90 2.70 3.16 1.47 2.38 0.00 -
P/NAPS 1.71 1.83 2.30 2.48 2.26 1.91 1.94 -8.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 15/11/06 16/08/06 -
Price 0.17 0.23 0.22 0.35 0.42 0.36 0.29 -
P/RPS 1.53 1.85 1.71 2.92 3.07 2.50 1.88 -12.79%
P/EPS 8.13 9.64 8.66 14.58 14.63 11.30 8.53 -3.14%
EY 12.29 10.38 11.55 6.86 6.83 8.85 11.72 3.20%
DY 1.76 2.90 4.55 3.43 1.19 1.85 0.00 -
P/NAPS 1.32 1.83 1.37 2.28 2.79 2.46 2.01 -24.38%

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