[JADI] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.66%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 19,537 23,049 27,259 24,901 25,308 23,359 21,430 -5.96%
PBT 2,831 2,820 5,678 4,337 3,733 4,128 2,667 4.04%
Tax -943 -285 -540 -652 -891 -439 -532 46.31%
NP 1,888 2,535 5,138 3,685 2,842 3,689 2,135 -7.84%
-
NP to SH 1,888 2,535 5,138 3,685 2,842 3,689 2,135 -7.84%
-
Tax Rate 33.31% 10.11% 9.51% 15.03% 23.87% 10.63% 19.95% -
Total Cost 17,649 20,514 22,121 21,216 22,466 19,670 19,295 -5.75%
-
Net Worth 111,881 113,407 97,866 90,614 90,159 90,713 85,400 19.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 2,001 - 1,812 - - 1,830 -
Div Payout % - 78.95% - 49.18% - - 85.71% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 111,881 113,407 97,866 90,614 90,159 90,713 85,400 19.67%
NOSH 699,259 667,105 611,666 604,098 601,063 604,754 610,000 9.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.66% 11.00% 18.85% 14.80% 11.23% 15.79% 9.96% -
ROE 1.69% 2.24% 5.25% 4.07% 3.15% 4.07% 2.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.79 3.46 4.46 4.12 4.21 3.86 3.51 -14.15%
EPS 0.27 0.38 0.84 0.61 0.47 0.61 0.35 -15.84%
DPS 0.00 0.30 0.00 0.30 0.00 0.00 0.30 -
NAPS 0.16 0.17 0.16 0.15 0.15 0.15 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 604,098
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.40 1.65 1.95 1.78 1.81 1.67 1.53 -5.73%
EPS 0.13 0.18 0.37 0.26 0.20 0.26 0.15 -9.07%
DPS 0.00 0.14 0.00 0.13 0.00 0.00 0.13 -
NAPS 0.0799 0.081 0.0699 0.0648 0.0644 0.0648 0.061 19.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.34 0.17 0.17 0.17 0.19 0.13 -
P/RPS 8.23 9.84 3.81 4.12 4.04 4.92 3.70 70.15%
P/EPS 85.19 89.47 20.24 27.87 35.95 31.15 37.14 73.66%
EY 1.17 1.12 4.94 3.59 2.78 3.21 2.69 -42.50%
DY 0.00 0.88 0.00 1.76 0.00 0.00 2.31 -
P/NAPS 1.44 2.00 1.06 1.13 1.13 1.27 0.93 33.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 20/08/10 20/05/10 24/02/10 12/11/09 14/08/09 -
Price 0.22 0.25 0.28 0.17 0.17 0.19 0.19 -
P/RPS 7.87 7.24 6.28 4.12 4.04 4.92 5.41 28.29%
P/EPS 81.48 65.79 33.33 27.87 35.95 31.15 54.29 30.98%
EY 1.23 1.52 3.00 3.59 2.78 3.21 1.84 -23.49%
DY 0.00 1.20 0.00 1.76 0.00 0.00 1.58 -
P/NAPS 1.38 1.47 1.75 1.13 1.13 1.27 1.36 0.97%

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