[JADI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.6%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 52,160 24,901 85,889 60,581 37,222 15,792 63,223 -12.06%
PBT 10,015 4,337 12,551 8,818 4,690 2,023 6,210 37.64%
Tax -1,192 -652 -2,201 -1,310 -871 -339 -80 508.51%
NP 8,823 3,685 10,350 7,508 3,819 1,684 6,130 27.56%
-
NP to SH 8,823 3,685 10,350 7,508 3,819 1,684 6,130 27.56%
-
Tax Rate 11.90% 15.03% 17.54% 14.86% 18.57% 16.76% 1.29% -
Total Cost 43,337 21,216 75,539 53,073 33,403 14,108 57,093 -16.83%
-
Net Worth 97,357 90,614 90,640 90,822 84,866 84,199 84,880 9.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,825 1,812 1,812 - 1,818 - 3,031 -28.76%
Div Payout % 20.69% 49.18% 17.52% - 47.62% - 49.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 97,357 90,614 90,640 90,822 84,866 84,199 84,880 9.60%
NOSH 608,482 604,098 604,268 605,483 606,190 601,428 606,285 0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.92% 14.80% 12.05% 12.39% 10.26% 10.66% 9.70% -
ROE 9.06% 4.07% 11.42% 8.27% 4.50% 2.00% 7.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.57 4.12 14.21 10.01 6.14 2.63 10.43 -12.30%
EPS 1.45 0.61 1.71 1.24 0.63 0.28 1.01 27.34%
DPS 0.30 0.30 0.30 0.00 0.30 0.00 0.50 -28.92%
NAPS 0.16 0.15 0.15 0.15 0.14 0.14 0.14 9.33%
Adjusted Per Share Value based on latest NOSH - 604,754
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.73 1.78 6.14 4.33 2.66 1.13 4.52 -12.05%
EPS 0.63 0.26 0.74 0.54 0.27 0.12 0.44 27.11%
DPS 0.13 0.13 0.13 0.00 0.13 0.00 0.22 -29.65%
NAPS 0.0696 0.0648 0.0648 0.0649 0.0607 0.0602 0.0607 9.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.17 0.17 0.19 0.13 0.09 0.09 -
P/RPS 1.98 4.12 1.20 1.90 2.12 3.43 0.86 74.62%
P/EPS 11.72 27.87 9.93 15.32 20.63 32.14 8.90 20.20%
EY 8.53 3.59 10.08 6.53 4.85 3.11 11.23 -16.79%
DY 1.76 1.76 1.76 0.00 2.31 0.00 5.56 -53.65%
P/NAPS 1.06 1.13 1.13 1.27 0.93 0.64 0.64 40.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 25/02/09 -
Price 0.28 0.17 0.17 0.19 0.19 0.14 0.09 -
P/RPS 3.27 4.12 1.20 1.90 3.09 5.33 0.86 144.20%
P/EPS 19.31 27.87 9.93 15.32 30.16 50.00 8.90 67.83%
EY 5.18 3.59 10.08 6.53 3.32 2.00 11.23 -40.38%
DY 1.07 1.76 1.76 0.00 1.58 0.00 5.56 -66.76%
P/NAPS 1.75 1.13 1.13 1.27 1.36 1.00 0.64 95.90%

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