[JADI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.85%
YoY- 68.84%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,209 52,160 24,901 85,889 60,581 37,222 15,792 182.79%
PBT 12,835 10,015 4,337 12,551 8,818 4,690 2,023 242.33%
Tax -1,477 -1,192 -652 -2,201 -1,310 -871 -339 166.52%
NP 11,358 8,823 3,685 10,350 7,508 3,819 1,684 256.56%
-
NP to SH 11,358 8,823 3,685 10,350 7,508 3,819 1,684 256.56%
-
Tax Rate 11.51% 11.90% 15.03% 17.54% 14.86% 18.57% 16.76% -
Total Cost 63,851 43,337 21,216 75,539 53,073 33,403 14,108 173.36%
-
Net Worth 107,270 97,357 90,614 90,640 90,822 84,866 84,199 17.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,893 1,825 1,812 1,812 - 1,818 - -
Div Payout % 16.67% 20.69% 49.18% 17.52% - 47.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,270 97,357 90,614 90,640 90,822 84,866 84,199 17.50%
NOSH 631,000 608,482 604,098 604,268 605,483 606,190 601,428 3.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.10% 16.92% 14.80% 12.05% 12.39% 10.26% 10.66% -
ROE 10.59% 9.06% 4.07% 11.42% 8.27% 4.50% 2.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.92 8.57 4.12 14.21 10.01 6.14 2.63 173.61%
EPS 1.80 1.45 0.61 1.71 1.24 0.63 0.28 245.34%
DPS 0.30 0.30 0.30 0.30 0.00 0.30 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.14 0.14 13.80%
Adjusted Per Share Value based on latest NOSH - 601,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.37 3.73 1.78 6.14 4.33 2.66 1.13 182.39%
EPS 0.81 0.63 0.26 0.74 0.54 0.27 0.12 256.75%
DPS 0.14 0.13 0.13 0.13 0.00 0.13 0.00 -
NAPS 0.0767 0.0696 0.0648 0.0648 0.0649 0.0606 0.0602 17.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.17 0.17 0.17 0.19 0.13 0.09 -
P/RPS 2.85 1.98 4.12 1.20 1.90 2.12 3.43 -11.60%
P/EPS 18.89 11.72 27.87 9.93 15.32 20.63 32.14 -29.81%
EY 5.29 8.53 3.59 10.08 6.53 4.85 3.11 42.44%
DY 0.88 1.76 1.76 1.76 0.00 2.31 0.00 -
P/NAPS 2.00 1.06 1.13 1.13 1.27 0.93 0.64 113.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 20/05/09 -
Price 0.25 0.28 0.17 0.17 0.19 0.19 0.14 -
P/RPS 2.10 3.27 4.12 1.20 1.90 3.09 5.33 -46.22%
P/EPS 13.89 19.31 27.87 9.93 15.32 30.16 50.00 -57.39%
EY 7.20 5.18 3.59 10.08 6.53 3.32 2.00 134.70%
DY 1.20 1.07 1.76 1.76 0.00 1.58 0.00 -
P/NAPS 1.47 1.75 1.13 1.13 1.27 1.36 1.00 29.25%

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