[JADI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.76%
YoY- -49.17%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 81,868 83,086 86,679 89,494 89,471 92,744 94,746 -9.28%
PBT -1,424 667 3,522 8,777 10,472 13,689 15,666 -
Tax 2,066 1,674 559 -1,559 -1,904 -2,091 -2,420 -
NP 642 2,341 4,081 7,218 8,568 11,598 13,246 -86.73%
-
NP to SH 642 2,341 4,081 7,218 8,568 11,598 13,246 -86.73%
-
Tax Rate - -250.97% -15.87% 17.76% 18.18% 15.28% 15.45% -
Total Cost 81,226 80,745 82,598 82,276 80,903 81,146 81,500 -0.22%
-
Net Worth 115,883 126,225 117,961 125,470 119,453 119,410 111,881 2.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 2,001 2,001 3,813 -
Div Payout % - - - - 23.36% 17.26% 28.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 115,883 126,225 117,961 125,470 119,453 119,410 111,881 2.37%
NOSH 681,666 742,500 693,888 697,058 702,666 702,413 699,259 -1.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.78% 2.82% 4.71% 8.07% 9.58% 12.51% 13.98% -
ROE 0.55% 1.85% 3.46% 5.75% 7.17% 9.71% 11.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.01 11.19 12.49 12.84 12.73 13.20 13.55 -7.73%
EPS 0.09 0.32 0.59 1.04 1.22 1.65 1.89 -86.88%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.55 -
NAPS 0.17 0.17 0.17 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 697,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.85 5.94 6.19 6.40 6.39 6.63 6.77 -9.28%
EPS 0.05 0.17 0.29 0.52 0.61 0.83 0.95 -85.98%
DPS 0.00 0.00 0.00 0.00 0.14 0.14 0.27 -
NAPS 0.0828 0.0902 0.0843 0.0897 0.0854 0.0853 0.08 2.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.15 0.17 0.14 0.20 0.23 0.23 -
P/RPS 1.17 1.34 1.36 1.09 1.57 1.74 1.70 -22.06%
P/EPS 148.65 47.58 28.90 13.52 16.40 13.93 12.14 432.05%
EY 0.67 2.10 3.46 7.40 6.10 7.18 8.24 -81.26%
DY 0.00 0.00 0.00 0.00 1.42 1.24 2.37 -
P/NAPS 0.82 0.88 1.00 0.78 1.18 1.35 1.44 -31.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 22/02/12 25/11/11 23/08/11 20/05/11 28/02/11 -
Price 0.12 0.14 0.17 0.19 0.17 0.23 0.22 -
P/RPS 1.00 1.25 1.36 1.48 1.34 1.74 1.62 -27.52%
P/EPS 127.41 44.40 28.90 18.35 13.94 13.93 11.61 394.55%
EY 0.78 2.25 3.46 5.45 7.17 7.18 8.61 -79.85%
DY 0.00 0.00 0.00 0.00 1.68 1.24 2.48 -
P/NAPS 0.71 0.82 1.00 1.06 1.00 1.35 1.38 -35.81%

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