[JADI] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.98%
YoY- -4.1%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,116 58,808 60,383 56,668 58,223 56,917 55,178 4.68%
PBT 10,660 10,168 11,115 12,043 12,576 13,145 13,318 -13.75%
Tax -1,459 -1,566 -1,424 -1,367 -2,004 -2,203 -2,418 -28.52%
NP 9,201 8,602 9,691 10,676 10,572 10,942 10,900 -10.65%
-
NP to SH 9,201 8,602 9,691 10,676 10,572 10,942 10,900 -10.65%
-
Tax Rate 13.69% 15.40% 12.81% 11.35% 15.94% 16.76% 18.16% -
Total Cost 49,915 50,206 50,692 45,992 47,651 45,975 44,278 8.29%
-
Net Worth 81,952 78,771 77,846 76,902 67,563 72,717 69,087 12.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,029 3,029 - 1,351 1,351 1,351 1,351 71.05%
Div Payout % 32.93% 35.22% - 12.66% 12.79% 12.36% 12.40% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 81,952 78,771 77,846 76,902 67,563 72,717 69,087 12.02%
NOSH 605,263 605,937 613,928 598,000 537,924 451,940 450,666 21.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.56% 14.63% 16.05% 18.84% 18.16% 19.22% 19.75% -
ROE 11.23% 10.92% 12.45% 13.88% 15.65% 15.05% 15.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.77 9.71 9.84 9.48 10.82 12.59 12.24 -13.91%
EPS 1.52 1.42 1.58 1.79 1.97 2.42 2.42 -26.59%
DPS 0.50 0.50 0.00 0.23 0.25 0.30 0.30 40.44%
NAPS 0.1354 0.13 0.1268 0.1286 0.1256 0.1609 0.1533 -7.92%
Adjusted Per Share Value based on latest NOSH - 598,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.22 4.20 4.32 4.05 4.16 4.07 3.94 4.67%
EPS 0.66 0.61 0.69 0.76 0.76 0.78 0.78 -10.51%
DPS 0.22 0.22 0.00 0.10 0.10 0.10 0.10 68.91%
NAPS 0.0586 0.0563 0.0556 0.055 0.0483 0.052 0.0494 12.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.13 0.16 0.22 0.23 0.37 0.38 -
P/RPS 1.23 1.34 1.63 2.32 2.12 2.94 3.10 -45.91%
P/EPS 7.89 9.16 10.14 12.32 11.70 15.28 15.71 -36.73%
EY 12.67 10.92 9.87 8.11 8.54 6.54 6.36 58.12%
DY 4.17 3.85 0.00 1.03 1.09 0.81 0.79 202.24%
P/NAPS 0.89 1.00 1.26 1.71 1.83 2.30 2.48 -49.40%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 21/05/07 -
Price 0.10 0.14 0.17 0.17 0.23 0.22 0.35 -
P/RPS 1.02 1.44 1.73 1.79 2.12 1.75 2.86 -49.61%
P/EPS 6.58 9.86 10.77 9.52 11.70 9.09 14.47 -40.78%
EY 15.20 10.14 9.29 10.50 8.54 11.01 6.91 68.89%
DY 5.00 3.57 0.00 1.33 1.09 1.36 0.86 222.29%
P/NAPS 0.74 1.08 1.34 1.32 1.83 1.37 2.28 -52.67%

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