[JADI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 94.31%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,222 15,792 63,223 47,156 31,096 17,225 56,668 -24.45%
PBT 4,690 2,023 6,210 7,748 4,285 2,005 12,043 -46.70%
Tax -871 -339 -80 -640 -627 -286 -1,367 -25.97%
NP 3,819 1,684 6,130 7,108 3,658 1,719 10,676 -49.63%
-
NP to SH 3,819 1,684 6,130 7,108 3,658 1,719 10,676 -49.63%
-
Tax Rate 18.57% 16.76% 1.29% 8.26% 14.63% 14.26% 11.35% -
Total Cost 33,403 14,108 57,093 40,048 27,438 15,506 45,992 -19.21%
-
Net Worth 84,866 84,199 84,880 81,561 77,957 77,846 65,690 18.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,818 - 3,031 3,011 2,998 - 1,532 12.09%
Div Payout % 47.62% - 49.45% 42.37% 81.97% - 14.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,866 84,199 84,880 81,561 77,957 77,846 65,690 18.63%
NOSH 606,190 601,428 606,285 602,372 599,672 613,928 510,813 12.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.26% 10.66% 9.70% 15.07% 11.76% 9.98% 18.84% -
ROE 4.50% 2.00% 7.22% 8.71% 4.69% 2.21% 16.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.14 2.63 10.43 7.83 5.19 2.81 11.09 -32.59%
EPS 0.63 0.28 1.01 1.18 0.61 0.28 2.09 -55.07%
DPS 0.30 0.00 0.50 0.50 0.50 0.00 0.30 0.00%
NAPS 0.14 0.14 0.14 0.1354 0.13 0.1268 0.1286 5.83%
Adjusted Per Share Value based on latest NOSH - 605,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.66 1.13 4.52 3.37 2.22 1.23 4.05 -24.46%
EPS 0.27 0.12 0.44 0.51 0.26 0.12 0.76 -49.87%
DPS 0.13 0.00 0.22 0.22 0.21 0.00 0.11 11.79%
NAPS 0.0606 0.0601 0.0606 0.0583 0.0557 0.0556 0.0469 18.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.09 0.09 0.12 0.13 0.16 0.22 -
P/RPS 2.12 3.43 0.86 1.53 2.51 5.70 1.98 4.66%
P/EPS 20.63 32.14 8.90 10.17 21.31 57.14 10.53 56.63%
EY 4.85 3.11 11.23 9.83 4.69 1.75 9.50 -36.14%
DY 2.31 0.00 5.56 4.17 3.85 0.00 1.36 42.40%
P/NAPS 0.93 0.64 0.64 0.89 1.00 1.26 1.71 -33.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 -
Price 0.19 0.14 0.09 0.10 0.14 0.17 0.17 -
P/RPS 3.09 5.33 0.86 1.28 2.70 6.06 1.53 59.84%
P/EPS 30.16 50.00 8.90 8.47 22.95 60.71 8.13 139.83%
EY 3.32 2.00 11.23 11.80 4.36 1.65 12.29 -58.24%
DY 1.58 0.00 5.56 5.00 3.57 0.00 1.76 -6.94%
P/NAPS 1.36 1.00 0.64 0.74 1.08 1.34 1.32 2.01%

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