[JADI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.38%
YoY- -42.58%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 76,648 69,349 61,790 63,223 59,116 58,808 60,383 17.21%
PBT 7,280 6,615 6,228 6,210 10,660 10,168 11,115 -24.56%
Tax -750 -324 -133 -80 -1,459 -1,566 -1,424 -34.75%
NP 6,530 6,291 6,095 6,130 9,201 8,602 9,691 -23.12%
-
NP to SH 6,530 6,291 6,095 6,130 9,201 8,602 9,691 -23.12%
-
Tax Rate 10.30% 4.90% 2.14% 1.29% 13.69% 15.40% 12.81% -
Total Cost 70,118 63,058 55,695 57,093 49,915 50,206 50,692 24.11%
-
Net Worth 90,713 85,400 84,199 85,577 81,952 78,771 77,846 10.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,830 1,830 3,029 3,029 3,029 3,029 - -
Div Payout % 28.02% 29.09% 49.71% 49.42% 32.93% 35.22% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,713 85,400 84,199 85,577 81,952 78,771 77,846 10.72%
NOSH 604,754 610,000 601,428 618,333 605,263 605,937 613,928 -0.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.52% 9.07% 9.86% 9.70% 15.56% 14.63% 16.05% -
ROE 7.20% 7.37% 7.24% 7.16% 11.23% 10.92% 12.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.67 11.37 10.27 10.22 9.77 9.71 9.84 18.33%
EPS 1.08 1.03 1.01 0.99 1.52 1.42 1.58 -22.38%
DPS 0.30 0.30 0.50 0.49 0.50 0.50 0.00 -
NAPS 0.15 0.14 0.14 0.1384 0.1354 0.13 0.1268 11.84%
Adjusted Per Share Value based on latest NOSH - 618,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.47 4.95 4.41 4.52 4.22 4.20 4.31 17.20%
EPS 0.47 0.45 0.44 0.44 0.66 0.61 0.69 -22.56%
DPS 0.13 0.13 0.22 0.22 0.22 0.22 0.00 -
NAPS 0.0648 0.061 0.0601 0.0611 0.0585 0.0563 0.0556 10.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.19 0.13 0.09 0.09 0.12 0.13 0.16 -
P/RPS 1.50 1.14 0.88 0.88 1.23 1.34 1.63 -5.38%
P/EPS 17.60 12.61 8.88 9.08 7.89 9.16 10.14 44.37%
EY 5.68 7.93 11.26 11.02 12.67 10.92 9.87 -30.79%
DY 1.59 2.31 5.60 5.44 4.17 3.85 0.00 -
P/NAPS 1.27 0.93 0.64 0.65 0.89 1.00 1.26 0.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 14/08/09 20/05/09 25/02/09 19/11/08 27/08/08 20/05/08 -
Price 0.19 0.19 0.14 0.09 0.10 0.14 0.17 -
P/RPS 1.50 1.67 1.36 0.88 1.02 1.44 1.73 -9.06%
P/EPS 17.60 18.42 13.81 9.08 6.58 9.86 10.77 38.69%
EY 5.68 5.43 7.24 11.02 15.20 10.14 9.29 -27.94%
DY 1.59 1.58 3.60 5.44 5.00 3.57 0.00 -
P/NAPS 1.27 1.36 1.00 0.65 0.74 1.08 1.34 -3.51%

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