[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

Jadi-1Q07 Announcement and Notes.xls

Latest QR

Upcoming QR

JADI's Result

JADI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	56,668	59,610	57,912	54,040	54,797	55,042	53,672	3.67%
YoY %	-4.94%	2.93%	7.17%	-1.38%	-0.45%	2.55%	-	-
Horiz. %	105.58%	111.06%	107.90%	100.69%	102.10%	102.55%	100.00%	-
PBT	12,043	12,174	12,320	11,732	14,120	13,810	13,636	-7.92%
YoY %	-1.08%	-1.19%	5.01%	-16.91%	2.24%	1.28%	-	-
Horiz. %	88.32%	89.28%	90.35%	86.04%	103.55%	101.28%	100.00%	-
Tax	-1,367	-730	-856	-916	-2,643	-1,620	-1,792	-16.47%
YoY %	-87.26%	14.72%	6.55%	65.34%	-63.15%	9.60%	-	-
Horiz. %	76.28%	40.74%	47.77%	51.12%	147.49%	90.40%	100.00%	-
NP	10,676	11,444	11,464	10,816	11,477	12,190	11,844	-6.66%
YoY %	-6.71%	-0.17%	5.99%	-5.76%	-5.85%	2.92%	-	-
Horiz. %	90.14%	96.62%	96.79%	91.32%	96.90%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,676	11,444	11,464	10,816	11,477	12,190	11,844	-6.66%
YoY %	-6.71%	-0.17%	5.99%	-5.76%	-5.85%	2.92%	-	-
Horiz. %	90.14%	96.62%	96.79%	91.32%	96.90%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.35%	6.00%	6.95%	7.81%	18.72%	11.73%	13.14%	-
YoY %	89.17%	-13.67%	-11.01%	-58.28%	59.59%	-10.73%	-	-
Horiz. %	86.38%	45.66%	52.89%	59.44%	142.47%	89.27%	100.00%	-
Total Cost	45,992	48,166	46,448	43,224	43,320	42,852	41,828	6.51%
YoY %	-4.51%	3.70%	7.46%	-0.22%	1.09%	2.45%	-	-
Horiz. %	109.96%	115.15%	111.05%	103.34%	103.57%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,690	60,224	72,620	69,087	60,264	56,005	50,371	19.30%
YoY %	9.08%	-17.07%	5.11%	14.64%	7.60%	11.19%	-	-
Horiz. %	130.41%	119.56%	144.17%	137.16%	119.64%	111.19%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	1,532	3,196	4,513	5,407	1,999	2,550	-	-
YoY %	-52.07%	-29.18%	-16.53%	170.49%	-21.61%	0.00%	-	-
Horiz. %	60.08%	125.33%	176.98%	212.04%	78.39%	100.00%	-	-
Div Payout %	14.35%	27.93%	39.37%	50.00%	17.42%	20.92%	-	-
YoY %	-48.62%	-29.06%	-21.26%	187.03%	-16.73%	0.00%	-	-
Horiz. %	68.59%	133.51%	188.19%	239.01%	83.27%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	65,690	60,224	72,620	69,087	60,264	56,005	50,371	19.30%
YoY %	9.08%	-17.07%	5.11%	14.64%	7.60%	11.19%	-	-
Horiz. %	130.41%	119.56%	144.17%	137.16%	119.64%	111.19%	100.00%	-
NOSH	510,813	479,497	451,338	450,666	399,895	382,552	348,352	28.98%
YoY %	6.53%	6.24%	0.15%	12.70%	4.53%	9.82%	-	-
Horiz. %	146.64%	137.65%	129.56%	129.37%	114.80%	109.82%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	18.84%	19.20%	19.80%	20.01%	20.94%	22.15%	22.07%	-
YoY %	-1.87%	-3.03%	-1.05%	-4.44%	-5.46%	0.36%	-	-
Horiz. %	85.36%	87.00%	89.71%	90.67%	94.88%	100.36%	100.00%	-
ROE	16.25%	19.00%	15.79%	15.66%	19.04%	21.77%	23.51%	-
YoY %	-14.47%	20.33%	0.83%	-17.75%	-12.54%	-7.40%	-	-
Horiz. %	69.12%	80.82%	67.16%	66.61%	80.99%	92.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	11.09	12.43	12.83	11.99	13.70	14.39	15.41	-19.64%
YoY %	-10.78%	-3.12%	7.01%	-12.48%	-4.79%	-6.62%	-	-
Horiz. %	71.97%	80.66%	83.26%	77.81%	88.90%	93.38%	100.00%	-
EPS	2.09	2.39	2.54	2.40	2.87	3.19	3.40	-27.64%
YoY %	-12.55%	-5.91%	5.83%	-16.38%	-10.03%	-6.18%	-	-
Horiz. %	61.47%	70.29%	74.71%	70.59%	84.41%	93.82%	100.00%	-
DPS	0.30	0.67	1.00	1.20	0.50	0.67	0.00	-
YoY %	-55.22%	-33.00%	-16.67%	140.00%	-25.37%	0.00%	-	-
Horiz. %	44.78%	100.00%	149.25%	179.10%	74.63%	100.00%	-	-
NAPS	0.1286	0.1256	0.1609	0.1533	0.1507	0.1464	0.1446	-7.50%
YoY %	2.39%	-21.94%	4.96%	1.73%	2.94%	1.24%	-	-
Horiz. %	88.93%	86.86%	111.27%	106.02%	104.22%	101.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 450,666
RPS	4.05	4.26	4.14	3.86	3.91	3.93	3.83	3.78%
YoY %	-4.93%	2.90%	7.25%	-1.28%	-0.51%	2.61%	-	-
Horiz. %	105.74%	111.23%	108.09%	100.78%	102.09%	102.61%	100.00%	-
EPS	0.76	0.82	0.82	0.77	0.82	0.87	0.85	-7.17%
YoY %	-7.32%	0.00%	6.49%	-6.10%	-5.75%	2.35%	-	-
Horiz. %	89.41%	96.47%	96.47%	90.59%	96.47%	102.35%	100.00%	-
DPS	0.11	0.23	0.32	0.39	0.14	0.18	0.00	-
YoY %	-52.17%	-28.12%	-17.95%	178.57%	-22.22%	0.00%	-	-
Horiz. %	61.11%	127.78%	177.78%	216.67%	77.78%	100.00%	-	-
NAPS	0.0469	0.043	0.0519	0.0493	0.043	0.04	0.036	19.22%
YoY %	9.07%	-17.15%	5.27%	14.65%	7.50%	11.11%	-	-
Horiz. %	130.28%	119.44%	144.17%	136.94%	119.44%	111.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.03%	-35.76%	-9.15%	27.82%	27.18%	7.14%	-	-
Horiz. %	108.79%	101.65%	158.24%	174.18%	136.26%	107.14%	100.00%	-
P/EPS	10.53	9.64	14.57	15.83	11.85	8.79	8.24	17.70%
YoY %	9.23%	-33.84%	-7.96%	33.59%	34.81%	6.67%	-	-
Horiz. %	127.79%	116.99%	176.82%	192.11%	143.81%	106.67%	100.00%	-
EY	9.50	10.38	6.86	6.32	8.44	11.38	12.14	-15.04%
YoY %	-8.48%	51.31%	8.54%	-25.12%	-25.83%	-6.26%	-	-
Horiz. %	78.25%	85.50%	56.51%	52.06%	69.52%	93.74%	100.00%	-
DY	1.36	2.90	2.70	3.16	1.47	2.38	0.00	-
YoY %	-53.10%	7.41%	-14.56%	114.97%	-38.24%	0.00%	-	-
Horiz. %	57.14%	121.85%	113.45%	132.77%	61.76%	100.00%	-	-
P/NAPS	1.71	1.83	2.30	2.48	2.26	1.91	1.94	-8.04%
YoY %	-6.56%	-20.43%	-7.26%	9.73%	18.32%	-1.55%	-	-
Horiz. %	88.14%	94.33%	118.56%	127.84%	116.49%	98.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-17.30%	8.19%	-41.44%	-4.89%	22.80%	32.98%	-	-
Horiz. %	81.38%	98.40%	90.96%	155.32%	163.30%	132.98%	100.00%	-
P/EPS	8.13	9.64	8.66	14.58	14.63	11.30	8.53	-3.14%
YoY %	-15.66%	11.32%	-40.60%	-0.34%	29.47%	32.47%	-	-
Horiz. %	95.31%	113.01%	101.52%	170.93%	171.51%	132.47%	100.00%	-
EY	12.29	10.38	11.55	6.86	6.83	8.85	11.72	3.20%
YoY %	18.40%	-10.13%	68.37%	0.44%	-22.82%	-24.49%	-	-
Horiz. %	104.86%	88.57%	98.55%	58.53%	58.28%	75.51%	100.00%	-
DY	1.76	2.90	4.55	3.43	1.19	1.85	0.00	-
YoY %	-39.31%	-36.26%	32.65%	188.24%	-35.68%	0.00%	-	-
Horiz. %	95.14%	156.76%	245.95%	185.41%	64.32%	100.00%	-	-
P/NAPS	1.32	1.83	1.37	2.28	2.79	2.46	2.01	-24.38%
YoY %	-27.87%	33.58%	-39.91%	-18.28%	13.41%	22.39%	-	-
Horiz. %	65.67%	91.04%	68.16%	113.43%	138.81%	122.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos