[JADI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 58,223 56,917 55,178 54,797 41,282 26,836 13,129 169.67%
PBT 12,576 13,145 13,318 13,803 10,358 6,818 3,418 138.14%
Tax -2,004 -2,203 -2,418 -2,671 -1,215 -896 -482 158.33%
NP 10,572 10,942 10,900 11,132 9,143 5,922 2,936 134.74%
-
NP to SH 10,572 10,942 10,900 11,132 9,143 5,922 2,936 134.74%
-
Tax Rate 15.94% 16.76% 18.16% 19.35% 11.73% 13.14% 14.10% -
Total Cost 47,651 45,975 44,278 43,665 32,139 20,914 10,193 179.32%
-
Net Worth 67,563 72,717 69,087 67,551 65,493 62,576 42,375 36.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,351 1,351 1,351 - - - - -
Div Payout % 12.79% 12.36% 12.40% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 67,563 72,717 69,087 67,551 65,493 62,576 42,375 36.44%
NOSH 537,924 451,940 450,666 448,846 447,361 432,753 302,680 46.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.16% 19.22% 19.75% 20.31% 22.15% 22.07% 22.36% -
ROE 15.65% 15.05% 15.78% 16.48% 13.96% 9.46% 6.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.82 12.59 12.24 12.21 9.23 6.20 4.34 83.75%
EPS 1.97 2.42 2.42 2.48 2.04 1.37 0.97 60.30%
DPS 0.25 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1609 0.1533 0.1505 0.1464 0.1446 0.14 -6.97%
Adjusted Per Share Value based on latest NOSH - 448,846
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.16 4.06 3.94 3.91 2.95 1.92 0.94 169.30%
EPS 0.76 0.78 0.78 0.80 0.65 0.42 0.21 135.53%
DPS 0.10 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0519 0.0493 0.0482 0.0468 0.0447 0.0303 36.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.23 0.37 0.38 0.34 0.28 0.28 0.00 -
P/RPS 2.12 2.94 3.10 2.78 3.03 4.52 0.00 -
P/EPS 11.70 15.28 15.71 13.71 13.70 20.46 0.00 -
EY 8.54 6.54 6.36 7.29 7.30 4.89 0.00 -
DY 1.09 0.81 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.30 2.48 2.26 1.91 1.94 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 21/05/07 15/02/07 - - - -
Price 0.23 0.22 0.35 0.42 0.00 0.00 0.00 -
P/RPS 2.12 1.75 2.86 3.44 0.00 0.00 0.00 -
P/EPS 11.70 9.09 14.47 16.93 0.00 0.00 0.00 -
EY 8.54 11.01 6.91 5.91 0.00 0.00 0.00 -
DY 1.09 1.36 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.37 2.28 2.79 0.00 0.00 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