[JADI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -83.9%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 63,223 47,156 31,096 17,225 56,668 44,708 28,956 67.90%
PBT 6,210 7,748 4,285 2,005 12,043 9,131 6,160 0.53%
Tax -80 -640 -627 -286 -1,367 -548 -428 -67.14%
NP 6,130 7,108 3,658 1,719 10,676 8,583 5,732 4.55%
-
NP to SH 6,130 7,108 3,658 1,719 10,676 8,583 5,732 4.55%
-
Tax Rate 1.29% 8.26% 14.63% 14.26% 11.35% 6.00% 6.95% -
Total Cost 57,093 40,048 27,438 15,506 45,992 36,125 23,224 81.65%
-
Net Worth 84,880 81,561 77,957 77,846 65,690 60,224 72,620 10.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,031 3,011 2,998 - 1,532 2,397 2,256 21.64%
Div Payout % 49.45% 42.37% 81.97% - 14.35% 27.93% 39.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 84,880 81,561 77,957 77,846 65,690 60,224 72,620 10.90%
NOSH 606,285 602,372 599,672 613,928 510,813 479,497 451,338 21.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.70% 15.07% 11.76% 9.98% 18.84% 19.20% 19.80% -
ROE 7.22% 8.71% 4.69% 2.21% 16.25% 14.25% 7.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.43 7.83 5.19 2.81 11.09 9.32 6.42 37.99%
EPS 1.01 1.18 0.61 0.28 2.09 1.79 1.27 -14.10%
DPS 0.50 0.50 0.50 0.00 0.30 0.50 0.50 0.00%
NAPS 0.14 0.1354 0.13 0.1268 0.1286 0.1256 0.1609 -8.82%
Adjusted Per Share Value based on latest NOSH - 613,928
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.52 3.37 2.22 1.23 4.05 3.20 2.07 67.91%
EPS 0.44 0.51 0.26 0.12 0.76 0.61 0.41 4.79%
DPS 0.22 0.22 0.21 0.00 0.11 0.17 0.16 23.53%
NAPS 0.0607 0.0583 0.0557 0.0556 0.0469 0.043 0.0519 10.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.13 0.16 0.22 0.23 0.37 -
P/RPS 0.86 1.53 2.51 5.70 1.98 2.47 5.77 -71.72%
P/EPS 8.90 10.17 21.31 57.14 10.53 12.85 29.13 -54.47%
EY 11.23 9.83 4.69 1.75 9.50 7.78 3.43 119.69%
DY 5.56 4.17 3.85 0.00 1.36 2.17 1.35 155.83%
P/NAPS 0.64 0.89 1.00 1.26 1.71 1.83 2.30 -57.21%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 -
Price 0.09 0.10 0.14 0.17 0.17 0.23 0.22 -
P/RPS 0.86 1.28 2.70 6.06 1.53 2.47 3.43 -60.07%
P/EPS 8.90 8.47 22.95 60.71 8.13 12.85 17.32 -35.71%
EY 11.23 11.80 4.36 1.65 12.29 7.78 5.77 55.57%
DY 5.56 5.00 3.57 0.00 1.76 2.17 2.27 81.21%
P/NAPS 0.64 0.74 1.08 1.34 1.32 1.83 1.37 -39.65%

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