[JADI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 24.39%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,156 31,096 17,225 56,668 44,708 28,956 13,510 129.57%
PBT 7,748 4,285 2,005 12,043 9,131 6,160 2,933 90.75%
Tax -640 -627 -286 -1,367 -548 -428 -229 98.03%
NP 7,108 3,658 1,719 10,676 8,583 5,732 2,704 90.13%
-
NP to SH 7,108 3,658 1,719 10,676 8,583 5,732 2,704 90.13%
-
Tax Rate 8.26% 14.63% 14.26% 11.35% 6.00% 6.95% 7.81% -
Total Cost 40,048 27,438 15,506 45,992 36,125 23,224 10,806 138.91%
-
Net Worth 81,561 77,957 77,846 65,690 60,224 72,620 69,087 11.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,011 2,998 - 1,532 2,397 2,256 1,351 70.37%
Div Payout % 42.37% 81.97% - 14.35% 27.93% 39.37% 50.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 81,561 77,957 77,846 65,690 60,224 72,620 69,087 11.66%
NOSH 602,372 599,672 613,928 510,813 479,497 451,338 450,666 21.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.07% 11.76% 9.98% 18.84% 19.20% 19.80% 20.01% -
ROE 8.71% 4.69% 2.21% 16.25% 14.25% 7.89% 3.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.83 5.19 2.81 11.09 9.32 6.42 3.00 89.23%
EPS 1.18 0.61 0.28 2.09 1.79 1.27 0.60 56.77%
DPS 0.50 0.50 0.00 0.30 0.50 0.50 0.30 40.44%
NAPS 0.1354 0.13 0.1268 0.1286 0.1256 0.1609 0.1533 -7.92%
Adjusted Per Share Value based on latest NOSH - 598,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.37 2.22 1.23 4.05 3.19 2.07 0.97 128.86%
EPS 0.51 0.26 0.12 0.76 0.61 0.41 0.19 92.79%
DPS 0.22 0.21 0.00 0.11 0.17 0.16 0.10 68.91%
NAPS 0.0583 0.0557 0.0556 0.0469 0.043 0.0519 0.0494 11.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.13 0.16 0.22 0.23 0.37 0.38 -
P/RPS 1.53 2.51 5.70 1.98 2.47 5.77 12.68 -75.48%
P/EPS 10.17 21.31 57.14 10.53 12.85 29.13 63.33 -70.35%
EY 9.83 4.69 1.75 9.50 7.78 3.43 1.58 237.14%
DY 4.17 3.85 0.00 1.36 2.17 1.35 0.79 202.24%
P/NAPS 0.89 1.00 1.26 1.71 1.83 2.30 2.48 -49.40%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 -
Price 0.10 0.14 0.17 0.17 0.23 0.22 0.35 -
P/RPS 1.28 2.70 6.06 1.53 2.47 3.43 11.68 -77.00%
P/EPS 8.47 22.95 60.71 8.13 12.85 17.32 58.33 -72.27%
EY 11.80 4.36 1.65 12.29 7.78 5.77 1.71 261.18%
DY 5.00 3.57 0.00 1.76 2.17 2.27 0.86 222.29%
P/NAPS 0.74 1.08 1.34 1.32 1.83 1.37 2.28 -52.67%

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