[JADI] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.24%
YoY- -21.39%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 61,790 63,223 59,116 58,808 60,383 56,668 58,223 4.03%
PBT 6,228 6,210 10,660 10,168 11,115 12,043 12,576 -37.37%
Tax -133 -80 -1,459 -1,566 -1,424 -1,367 -2,004 -83.58%
NP 6,095 6,130 9,201 8,602 9,691 10,676 10,572 -30.70%
-
NP to SH 6,095 6,130 9,201 8,602 9,691 10,676 10,572 -30.70%
-
Tax Rate 2.14% 1.29% 13.69% 15.40% 12.81% 11.35% 15.94% -
Total Cost 55,695 57,093 49,915 50,206 50,692 45,992 47,651 10.94%
-
Net Worth 84,199 85,577 81,952 78,771 77,846 76,902 67,563 15.79%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,029 3,029 3,029 3,029 - 1,351 1,351 71.21%
Div Payout % 49.71% 49.42% 32.93% 35.22% - 12.66% 12.79% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 84,199 85,577 81,952 78,771 77,846 76,902 67,563 15.79%
NOSH 601,428 618,333 605,263 605,937 613,928 598,000 537,924 7.71%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.86% 9.70% 15.56% 14.63% 16.05% 18.84% 18.16% -
ROE 7.24% 7.16% 11.23% 10.92% 12.45% 13.88% 15.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.27 10.22 9.77 9.71 9.84 9.48 10.82 -3.41%
EPS 1.01 0.99 1.52 1.42 1.58 1.79 1.97 -35.91%
DPS 0.50 0.49 0.50 0.50 0.00 0.23 0.25 58.67%
NAPS 0.14 0.1384 0.1354 0.13 0.1268 0.1286 0.1256 7.49%
Adjusted Per Share Value based on latest NOSH - 605,937
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.42 4.52 4.22 4.20 4.31 4.05 4.16 4.12%
EPS 0.44 0.44 0.66 0.61 0.69 0.76 0.76 -30.51%
DPS 0.22 0.22 0.22 0.22 0.00 0.10 0.10 69.07%
NAPS 0.0602 0.0612 0.0586 0.0563 0.0556 0.055 0.0483 15.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.09 0.09 0.12 0.13 0.16 0.22 0.23 -
P/RPS 0.88 0.88 1.23 1.34 1.63 2.32 2.12 -44.32%
P/EPS 8.88 9.08 7.89 9.16 10.14 12.32 11.70 -16.78%
EY 11.26 11.02 12.67 10.92 9.87 8.11 8.54 20.22%
DY 5.60 5.44 4.17 3.85 0.00 1.03 1.09 197.44%
P/NAPS 0.64 0.65 0.89 1.00 1.26 1.71 1.83 -50.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 -
Price 0.14 0.09 0.10 0.14 0.17 0.17 0.23 -
P/RPS 1.36 0.88 1.02 1.44 1.73 1.79 2.12 -25.59%
P/EPS 13.81 9.08 6.58 9.86 10.77 9.52 11.70 11.67%
EY 7.24 11.02 15.20 10.14 9.29 10.50 8.54 -10.41%
DY 3.60 5.44 5.00 3.57 0.00 1.33 1.09 121.61%
P/NAPS 1.00 0.65 0.74 1.08 1.34 1.32 1.83 -33.13%

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