[JADI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -76.44%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,668 44,708 28,956 13,510 54,797 41,282 26,836 64.36%
PBT 12,043 9,131 6,160 2,933 14,120 10,358 6,818 45.97%
Tax -1,367 -548 -428 -229 -2,643 -1,215 -896 32.42%
NP 10,676 8,583 5,732 2,704 11,477 9,143 5,922 47.96%
-
NP to SH 10,676 8,583 5,732 2,704 11,477 9,143 5,922 47.96%
-
Tax Rate 11.35% 6.00% 6.95% 7.81% 18.72% 11.73% 13.14% -
Total Cost 45,992 36,125 23,224 10,806 43,320 32,139 20,914 68.86%
-
Net Worth 65,690 60,224 72,620 69,087 60,264 56,005 50,371 19.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,532 2,397 2,256 1,351 1,999 1,912 - -
Div Payout % 14.35% 27.93% 39.37% 50.00% 17.42% 20.92% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,690 60,224 72,620 69,087 60,264 56,005 50,371 19.30%
NOSH 510,813 479,497 451,338 450,666 399,895 382,552 348,352 28.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.84% 19.20% 19.80% 20.01% 20.94% 22.15% 22.07% -
ROE 16.25% 14.25% 7.89% 3.91% 19.04% 16.33% 11.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.09 9.32 6.42 3.00 13.70 10.79 7.70 27.44%
EPS 2.09 1.79 1.27 0.60 2.87 2.39 1.70 14.71%
DPS 0.30 0.50 0.50 0.30 0.50 0.50 0.00 -
NAPS 0.1286 0.1256 0.1609 0.1533 0.1507 0.1464 0.1446 -7.50%
Adjusted Per Share Value based on latest NOSH - 450,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.05 3.19 2.07 0.96 3.91 2.95 1.92 64.25%
EPS 0.76 0.61 0.41 0.19 0.82 0.65 0.42 48.33%
DPS 0.11 0.17 0.16 0.10 0.14 0.14 0.00 -
NAPS 0.0469 0.043 0.0519 0.0493 0.043 0.04 0.036 19.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.22 0.23 0.37 0.38 0.34 0.28 0.28 -
P/RPS 1.98 2.47 5.77 12.68 2.48 2.59 3.63 -33.16%
P/EPS 10.53 12.85 29.13 63.33 11.85 11.72 16.47 -25.72%
EY 9.50 7.78 3.43 1.58 8.44 8.54 6.07 34.69%
DY 1.36 2.17 1.35 0.79 1.47 1.79 0.00 -
P/NAPS 1.71 1.83 2.30 2.48 2.26 1.91 1.94 -8.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 15/11/06 16/08/06 -
Price 0.17 0.23 0.22 0.35 0.42 0.36 0.29 -
P/RPS 1.53 2.47 3.43 11.68 3.07 3.34 3.76 -44.99%
P/EPS 8.13 12.85 17.32 58.33 14.63 15.06 17.06 -38.90%
EY 12.29 7.78 5.77 1.71 6.83 6.64 5.86 63.62%
DY 1.76 2.17 2.27 0.86 1.19 1.39 0.00 -
P/NAPS 1.32 1.83 1.37 2.28 2.79 2.46 2.01 -24.38%

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