[JADI] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.39%
YoY- 84.77%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,383 56,668 58,223 56,917 55,178 54,797 41,282 28.82%
PBT 11,115 12,043 12,576 13,145 13,318 13,803 10,358 4.81%
Tax -1,424 -1,367 -2,004 -2,203 -2,418 -2,671 -1,215 11.15%
NP 9,691 10,676 10,572 10,942 10,900 11,132 9,143 3.95%
-
NP to SH 9,691 10,676 10,572 10,942 10,900 11,132 9,143 3.95%
-
Tax Rate 12.81% 11.35% 15.94% 16.76% 18.16% 19.35% 11.73% -
Total Cost 50,692 45,992 47,651 45,975 44,278 43,665 32,139 35.46%
-
Net Worth 77,846 76,902 67,563 72,717 69,087 67,551 65,493 12.19%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,351 1,351 1,351 1,351 - - -
Div Payout % - 12.66% 12.79% 12.36% 12.40% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 77,846 76,902 67,563 72,717 69,087 67,551 65,493 12.19%
NOSH 613,928 598,000 537,924 451,940 450,666 448,846 447,361 23.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.05% 18.84% 18.16% 19.22% 19.75% 20.31% 22.15% -
ROE 12.45% 13.88% 15.65% 15.05% 15.78% 16.48% 13.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.84 9.48 10.82 12.59 12.24 12.21 9.23 4.35%
EPS 1.58 1.79 1.97 2.42 2.42 2.48 2.04 -15.64%
DPS 0.00 0.23 0.25 0.30 0.30 0.00 0.00 -
NAPS 0.1268 0.1286 0.1256 0.1609 0.1533 0.1505 0.1464 -9.12%
Adjusted Per Share Value based on latest NOSH - 451,940
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.31 4.05 4.16 4.06 3.94 3.91 2.95 28.72%
EPS 0.69 0.76 0.76 0.78 0.78 0.80 0.65 4.05%
DPS 0.00 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.0556 0.0549 0.0483 0.0519 0.0493 0.0482 0.0468 12.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.22 0.23 0.37 0.38 0.34 0.28 -
P/RPS 1.63 2.32 2.12 2.94 3.10 2.78 3.03 -33.83%
P/EPS 10.14 12.32 11.70 15.28 15.71 13.71 13.70 -18.16%
EY 9.87 8.11 8.54 6.54 6.36 7.29 7.30 22.25%
DY 0.00 1.03 1.09 0.81 0.79 0.00 0.00 -
P/NAPS 1.26 1.71 1.83 2.30 2.48 2.26 1.91 -24.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 15/02/07 - -
Price 0.17 0.17 0.23 0.22 0.35 0.42 0.00 -
P/RPS 1.73 1.79 2.12 1.75 2.86 3.44 0.00 -
P/EPS 10.77 9.52 11.70 9.09 14.47 16.93 0.00 -
EY 9.29 10.50 8.54 11.01 6.91 5.91 0.00 -
DY 0.00 1.33 1.09 1.36 0.86 0.00 0.00 -
P/NAPS 1.34 1.32 1.83 1.37 2.28 2.79 0.00 -

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