[JADI] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -6.72%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,494 89,471 92,744 94,746 100,517 100,827 94,998 -3.89%
PBT 8,777 10,472 13,689 15,666 16,568 17,876 14,865 -29.59%
Tax -1,559 -1,904 -2,091 -2,420 -2,368 -2,522 -2,514 -27.25%
NP 7,218 8,568 11,598 13,246 14,200 15,354 12,351 -30.07%
-
NP to SH 7,218 8,568 11,598 13,246 14,200 15,354 12,351 -30.07%
-
Tax Rate 17.76% 18.18% 15.28% 15.45% 14.29% 14.11% 16.91% -
Total Cost 82,276 80,903 81,146 81,500 86,317 85,473 82,647 -0.29%
-
Net Worth 125,470 119,453 119,410 111,881 113,407 0 90,614 24.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,001 2,001 3,813 3,813 1,812 3,642 -
Div Payout % - 23.36% 17.26% 28.79% 26.86% 11.80% 29.49% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 125,470 119,453 119,410 111,881 113,407 0 90,614 24.20%
NOSH 697,058 702,666 702,413 699,259 667,105 611,666 604,098 10.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.07% 9.58% 12.51% 13.98% 14.13% 15.23% 13.00% -
ROE 5.75% 7.17% 9.71% 11.84% 12.52% 0.00% 13.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.84 12.73 13.20 13.55 15.07 16.48 15.73 -12.64%
EPS 1.04 1.22 1.65 1.89 2.13 2.51 2.04 -36.15%
DPS 0.00 0.28 0.28 0.55 0.57 0.30 0.60 -
NAPS 0.18 0.17 0.17 0.16 0.17 0.00 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 699,259
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.40 6.39 6.63 6.77 7.18 7.21 6.79 -3.86%
EPS 0.52 0.61 0.83 0.95 1.01 1.10 0.88 -29.55%
DPS 0.00 0.14 0.14 0.27 0.27 0.13 0.26 -
NAPS 0.0897 0.0854 0.0853 0.0799 0.081 0.00 0.0648 24.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.23 0.23 0.34 0.17 0.17 -
P/RPS 1.09 1.57 1.74 1.70 2.26 1.03 1.08 0.61%
P/EPS 13.52 16.40 13.93 12.14 15.97 6.77 8.31 38.28%
EY 7.40 6.10 7.18 8.24 6.26 14.77 12.03 -27.64%
DY 0.00 1.42 1.24 2.37 1.68 1.76 3.53 -
P/NAPS 0.78 1.18 1.35 1.44 2.00 0.00 1.13 -21.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 20/05/11 28/02/11 19/11/10 20/08/10 20/05/10 -
Price 0.19 0.17 0.23 0.22 0.25 0.28 0.17 -
P/RPS 1.48 1.34 1.74 1.62 1.66 1.70 1.08 23.35%
P/EPS 18.35 13.94 13.93 11.61 11.74 11.15 8.31 69.49%
EY 5.45 7.17 7.18 8.61 8.51 8.96 12.03 -40.98%
DY 0.00 1.68 1.24 2.48 2.29 1.07 3.53 -
P/NAPS 1.06 1.00 1.35 1.38 1.47 0.00 1.13 -4.16%

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