[JADI] QoQ Cumulative 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- 25.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,708 28,956 13,510 54,797 41,282 26,836 13,129 126.17%
PBT 9,131 6,160 2,933 14,120 10,358 6,818 3,418 92.41%
Tax -548 -428 -229 -2,643 -1,215 -896 -482 8.92%
NP 8,583 5,732 2,704 11,477 9,143 5,922 2,936 104.31%
-
NP to SH 8,583 5,732 2,704 11,477 9,143 5,922 2,936 104.31%
-
Tax Rate 6.00% 6.95% 7.81% 18.72% 11.73% 13.14% 14.10% -
Total Cost 36,125 23,224 10,806 43,320 32,139 20,914 10,193 132.27%
-
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 2,397 2,256 1,351 1,999 1,912 - - -
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 14.25% 7.89% 3.91% 19.04% 16.33% 11.76% 6.93% -
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 9.32 6.42 3.00 13.70 10.79 7.70 4.34 66.37%
EPS 1.79 1.27 0.60 2.87 2.39 1.70 0.97 50.39%
DPS 0.50 0.50 0.30 0.50 0.50 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 3.19 2.07 0.96 3.91 2.95 1.92 0.94 125.65%
EPS 0.61 0.41 0.19 0.82 0.65 0.42 0.21 103.45%
DPS 0.17 0.16 0.10 0.14 0.14 0.00 0.00 -
NAPS 0.043 0.0519 0.0493 0.043 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 2.47 5.77 12.68 2.48 2.59 3.63 0.00 -
P/EPS 12.85 29.13 63.33 11.85 11.72 16.47 0.00 -
EY 7.78 3.43 1.58 8.44 8.54 6.07 0.00 -
DY 2.17 1.35 0.79 1.47 1.79 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 2.47 3.43 11.68 3.07 3.34 3.76 0.00 -
P/EPS 12.85 17.32 58.33 14.63 15.06 17.06 0.00 -
EY 7.78 5.77 1.71 6.83 6.64 5.86 0.00 -
DY 2.17 2.27 0.86 1.19 1.39 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