[JADI] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.89%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,722 23,072 23,986 22,899 19,537 23,049 27,259 -27.73%
PBT -2,424 1,125 2,461 2,360 2,831 2,820 5,678 -
Tax 1,175 60 -353 -323 -943 -285 -540 -
NP -1,249 1,185 2,108 2,037 1,888 2,535 5,138 -
-
NP to SH -1,249 1,185 2,108 2,037 1,888 2,535 5,138 -
-
Tax Rate - -5.33% 14.34% 13.69% 33.31% 10.11% 9.51% -
Total Cost 17,971 21,887 21,878 20,862 17,649 20,514 22,121 -12.90%
-
Net Worth 117,961 125,470 119,453 119,410 111,881 113,407 97,866 13.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 2,001 - -
Div Payout % - - - - - 78.95% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,961 125,470 119,453 119,410 111,881 113,407 97,866 13.22%
NOSH 693,888 697,058 702,666 702,413 699,259 667,105 611,666 8.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.47% 5.14% 8.79% 8.90% 9.66% 11.00% 18.85% -
ROE -1.06% 0.94% 1.76% 1.71% 1.69% 2.24% 5.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.41 3.31 3.41 3.26 2.79 3.46 4.46 -33.58%
EPS -0.18 0.17 0.30 0.29 0.27 0.38 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.17 0.18 0.17 0.17 0.16 0.17 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 702,413
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.20 1.65 1.71 1.64 1.40 1.65 1.95 -27.58%
EPS -0.09 0.08 0.15 0.15 0.13 0.18 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0843 0.0897 0.0854 0.0853 0.08 0.081 0.0699 13.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.14 0.20 0.23 0.23 0.34 0.17 -
P/RPS 7.05 4.23 5.86 7.06 8.23 9.84 3.81 50.55%
P/EPS -94.44 82.35 66.67 79.31 85.19 89.47 20.24 -
EY -1.06 1.21 1.50 1.26 1.17 1.12 4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 1.00 0.78 1.18 1.35 1.44 2.00 1.06 -3.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 -
Price 0.17 0.19 0.17 0.23 0.22 0.25 0.28 -
P/RPS 7.05 5.74 4.98 7.06 7.87 7.24 6.28 7.99%
P/EPS -94.44 111.76 56.67 79.31 81.48 65.79 33.33 -
EY -1.06 0.89 1.76 1.26 1.23 1.52 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 1.00 1.06 1.00 1.35 1.38 1.47 1.75 -31.06%

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