[JADI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.76%
YoY- -42.58%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 60,581 37,222 15,792 63,223 47,156 31,096 17,225 131.09%
PBT 8,818 4,690 2,023 6,210 7,748 4,285 2,005 168.19%
Tax -1,310 -871 -339 -80 -640 -627 -286 175.55%
NP 7,508 3,819 1,684 6,130 7,108 3,658 1,719 166.95%
-
NP to SH 7,508 3,819 1,684 6,130 7,108 3,658 1,719 166.95%
-
Tax Rate 14.86% 18.57% 16.76% 1.29% 8.26% 14.63% 14.26% -
Total Cost 53,073 33,403 14,108 57,093 40,048 27,438 15,506 126.94%
-
Net Worth 90,822 84,866 84,199 84,880 81,561 77,957 77,846 10.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,818 - 3,031 3,011 2,998 - -
Div Payout % - 47.62% - 49.45% 42.37% 81.97% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,822 84,866 84,199 84,880 81,561 77,957 77,846 10.81%
NOSH 605,483 606,190 601,428 606,285 602,372 599,672 613,928 -0.91%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.39% 10.26% 10.66% 9.70% 15.07% 11.76% 9.98% -
ROE 8.27% 4.50% 2.00% 7.22% 8.71% 4.69% 2.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.01 6.14 2.63 10.43 7.83 5.19 2.81 133.06%
EPS 1.24 0.63 0.28 1.01 1.18 0.61 0.28 169.43%
DPS 0.00 0.30 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.1354 0.13 0.1268 11.84%
Adjusted Per Share Value based on latest NOSH - 618,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.33 2.66 1.13 4.52 3.37 2.22 1.23 131.23%
EPS 0.54 0.27 0.12 0.44 0.51 0.26 0.12 172.31%
DPS 0.00 0.13 0.00 0.22 0.22 0.21 0.00 -
NAPS 0.0649 0.0606 0.0601 0.0606 0.0583 0.0557 0.0556 10.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.19 0.13 0.09 0.09 0.12 0.13 0.16 -
P/RPS 1.90 2.12 3.43 0.86 1.53 2.51 5.70 -51.89%
P/EPS 15.32 20.63 32.14 8.90 10.17 21.31 57.14 -58.38%
EY 6.53 4.85 3.11 11.23 9.83 4.69 1.75 140.38%
DY 0.00 2.31 0.00 5.56 4.17 3.85 0.00 -
P/NAPS 1.27 0.93 0.64 0.64 0.89 1.00 1.26 0.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 -
Price 0.19 0.19 0.14 0.09 0.10 0.14 0.17 -
P/RPS 1.90 3.09 5.33 0.86 1.28 2.70 6.06 -53.81%
P/EPS 15.32 30.16 50.00 8.90 8.47 22.95 60.71 -60.03%
EY 6.53 3.32 2.00 11.23 11.80 4.36 1.65 149.99%
DY 0.00 1.58 0.00 5.56 5.00 3.57 0.00 -
P/NAPS 1.27 1.36 1.00 0.64 0.74 1.08 1.34 -3.51%

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