[JADI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 16.62%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,957 46,885 22,899 94,746 75,209 52,160 24,901 98.97%
PBT 5,946 4,821 2,360 15,666 12,835 10,015 4,337 23.38%
Tax -616 -676 -323 -2,420 -1,477 -1,192 -652 -3.71%
NP 5,330 4,145 2,037 13,246 11,358 8,823 3,685 27.86%
-
NP to SH 5,330 4,145 2,037 13,246 11,358 8,823 3,685 27.86%
-
Tax Rate 10.36% 14.02% 13.69% 15.45% 11.51% 11.90% 15.03% -
Total Cost 64,627 42,740 20,862 81,500 63,851 43,337 21,216 109.99%
-
Net Worth 126,236 119,432 119,410 103,383 107,270 97,357 90,614 24.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,938 1,893 1,825 1,812 -
Div Payout % - - - 14.63% 16.67% 20.69% 49.18% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,236 119,432 119,410 103,383 107,270 97,357 90,614 24.71%
NOSH 701,315 702,542 702,413 646,146 631,000 608,482 604,098 10.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.62% 8.84% 8.90% 13.98% 15.10% 16.92% 14.80% -
ROE 4.22% 3.47% 1.71% 12.81% 10.59% 9.06% 4.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.98 6.67 3.26 14.66 11.92 8.57 4.12 80.26%
EPS 0.76 0.59 0.29 2.10 1.80 1.45 0.61 15.77%
DPS 0.00 0.00 0.00 0.30 0.30 0.30 0.30 -
NAPS 0.18 0.17 0.17 0.16 0.17 0.16 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 699,259
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.00 3.35 1.64 6.77 5.37 3.73 1.78 98.95%
EPS 0.38 0.30 0.15 0.95 0.81 0.63 0.26 28.75%
DPS 0.00 0.00 0.00 0.14 0.14 0.13 0.13 -
NAPS 0.0902 0.0853 0.0853 0.0738 0.0766 0.0695 0.0647 24.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.23 0.23 0.34 0.17 0.17 -
P/RPS 1.40 3.00 7.06 1.57 2.85 1.98 4.12 -51.27%
P/EPS 18.42 33.90 79.31 11.22 18.89 11.72 27.87 -24.10%
EY 5.43 2.95 1.26 8.91 5.29 8.53 3.59 31.73%
DY 0.00 0.00 0.00 1.30 0.88 1.76 1.76 -
P/NAPS 0.78 1.18 1.35 1.44 2.00 1.06 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 -
Price 0.19 0.17 0.23 0.22 0.25 0.28 0.17 -
P/RPS 1.90 2.55 7.06 1.50 2.10 3.27 4.12 -40.28%
P/EPS 25.00 28.81 79.31 10.73 13.89 19.31 27.87 -6.98%
EY 4.00 3.47 1.26 9.32 7.20 5.18 3.59 7.46%
DY 0.00 0.00 0.00 1.36 1.20 1.07 1.76 -
P/NAPS 1.06 1.00 1.35 1.38 1.47 1.75 1.13 -4.16%

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