[JADI] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 77.93%
YoY- 21.01%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,430 15,792 16,067 16,060 13,871 17,225 11,960 47.57%
PBT 2,667 2,023 -1,538 3,463 2,280 2,005 2,912 -5.69%
Tax -532 -339 560 -13 -341 -286 -819 -25.01%
NP 2,135 1,684 -978 3,450 1,939 1,719 2,093 1.33%
-
NP to SH 2,135 1,684 -978 3,450 1,939 1,719 2,093 1.33%
-
Tax Rate 19.95% 16.76% - 0.38% 14.96% 14.26% 28.12% -
Total Cost 19,295 14,108 17,045 12,610 11,932 15,506 9,867 56.44%
-
Net Worth 85,400 84,199 85,577 81,952 78,771 77,846 76,902 7.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,830 - - - 3,029 - - -
Div Payout % 85.71% - - - 156.25% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 85,400 84,199 85,577 81,952 78,771 77,846 76,902 7.24%
NOSH 610,000 601,428 618,333 605,263 605,937 613,928 598,000 1.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.96% 10.66% -6.09% 21.48% 13.98% 9.98% 17.50% -
ROE 2.50% 2.00% -1.14% 4.21% 2.46% 2.21% 2.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.51 2.63 2.60 2.65 2.29 2.81 2.00 45.54%
EPS 0.35 0.28 -0.16 0.57 0.32 0.28 0.35 0.00%
DPS 0.30 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.14 0.14 0.1384 0.1354 0.13 0.1268 0.1286 5.83%
Adjusted Per Share Value based on latest NOSH - 605,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.53 1.13 1.15 1.15 0.99 1.23 0.85 48.02%
EPS 0.15 0.12 -0.07 0.25 0.14 0.12 0.15 0.00%
DPS 0.13 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.061 0.0601 0.0611 0.0585 0.0563 0.0556 0.0549 7.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.09 0.09 0.12 0.13 0.16 0.22 -
P/RPS 3.70 3.43 3.46 4.52 5.68 5.70 11.00 -51.66%
P/EPS 37.14 32.14 -56.90 21.05 40.63 57.14 62.86 -29.61%
EY 2.69 3.11 -1.76 4.75 2.46 1.75 1.59 42.02%
DY 2.31 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.93 0.64 0.65 0.89 1.00 1.26 1.71 -33.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 -
Price 0.19 0.14 0.09 0.10 0.14 0.17 0.17 -
P/RPS 5.41 5.33 3.46 3.77 6.12 6.06 8.50 -26.02%
P/EPS 54.29 50.00 -56.90 17.54 43.75 60.71 48.57 7.71%
EY 1.84 2.00 -1.76 5.70 2.29 1.65 2.06 -7.25%
DY 1.58 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.36 1.00 0.65 0.74 1.08 1.34 1.32 2.01%

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