[JADI] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -50.66%
YoY- -31.28%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,986 22,899 19,537 23,049 27,259 24,901 25,308 -3.52%
PBT 2,461 2,360 2,831 2,820 5,678 4,337 3,733 -24.31%
Tax -353 -323 -943 -285 -540 -652 -891 -46.14%
NP 2,108 2,037 1,888 2,535 5,138 3,685 2,842 -18.10%
-
NP to SH 2,108 2,037 1,888 2,535 5,138 3,685 2,842 -18.10%
-
Tax Rate 14.34% 13.69% 33.31% 10.11% 9.51% 15.03% 23.87% -
Total Cost 21,878 20,862 17,649 20,514 22,121 21,216 22,466 -1.75%
-
Net Worth 119,453 119,410 111,881 113,407 97,866 90,614 90,159 20.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 2,001 - 1,812 - -
Div Payout % - - - 78.95% - 49.18% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,453 119,410 111,881 113,407 97,866 90,614 90,159 20.69%
NOSH 702,666 702,413 699,259 667,105 611,666 604,098 601,063 11.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.79% 8.90% 9.66% 11.00% 18.85% 14.80% 11.23% -
ROE 1.76% 1.71% 1.69% 2.24% 5.25% 4.07% 3.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.41 3.26 2.79 3.46 4.46 4.12 4.21 -13.14%
EPS 0.30 0.29 0.27 0.38 0.84 0.61 0.47 -25.92%
DPS 0.00 0.00 0.00 0.30 0.00 0.30 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.16 0.15 0.15 8.72%
Adjusted Per Share Value based on latest NOSH - 667,105
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.71 1.64 1.40 1.65 1.95 1.78 1.81 -3.72%
EPS 0.15 0.15 0.13 0.18 0.37 0.26 0.20 -17.49%
DPS 0.00 0.00 0.00 0.14 0.00 0.13 0.00 -
NAPS 0.0854 0.0853 0.0799 0.081 0.0699 0.0648 0.0644 20.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.23 0.23 0.34 0.17 0.17 0.17 -
P/RPS 5.86 7.06 8.23 9.84 3.81 4.12 4.04 28.22%
P/EPS 66.67 79.31 85.19 89.47 20.24 27.87 35.95 51.11%
EY 1.50 1.26 1.17 1.12 4.94 3.59 2.78 -33.79%
DY 0.00 0.00 0.00 0.88 0.00 1.76 0.00 -
P/NAPS 1.18 1.35 1.44 2.00 1.06 1.13 1.13 2.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 -
Price 0.17 0.23 0.22 0.25 0.28 0.17 0.17 -
P/RPS 4.98 7.06 7.87 7.24 6.28 4.12 4.04 15.00%
P/EPS 56.67 79.31 81.48 65.79 33.33 27.87 35.95 35.55%
EY 1.76 1.26 1.23 1.52 3.00 3.59 2.78 -26.33%
DY 0.00 0.00 0.00 1.20 0.00 1.76 0.00 -
P/NAPS 1.00 1.35 1.38 1.47 1.75 1.13 1.13 -7.84%

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