[JADI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.23%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 63,223 59,116 58,808 60,383 56,668 58,223 56,917 7.22%
PBT 6,210 10,660 10,168 11,115 12,043 12,576 13,145 -39.20%
Tax -80 -1,459 -1,566 -1,424 -1,367 -2,004 -2,203 -88.92%
NP 6,130 9,201 8,602 9,691 10,676 10,572 10,942 -31.92%
-
NP to SH 6,130 9,201 8,602 9,691 10,676 10,572 10,942 -31.92%
-
Tax Rate 1.29% 13.69% 15.40% 12.81% 11.35% 15.94% 16.76% -
Total Cost 57,093 49,915 50,206 50,692 45,992 47,651 45,975 15.45%
-
Net Worth 85,577 81,952 78,771 77,846 76,902 67,563 72,717 11.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,029 3,029 3,029 - 1,351 1,351 1,351 70.88%
Div Payout % 49.42% 32.93% 35.22% - 12.66% 12.79% 12.36% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,577 81,952 78,771 77,846 76,902 67,563 72,717 11.41%
NOSH 618,333 605,263 605,937 613,928 598,000 537,924 451,940 23.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.70% 15.56% 14.63% 16.05% 18.84% 18.16% 19.22% -
ROE 7.16% 11.23% 10.92% 12.45% 13.88% 15.65% 15.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.22 9.77 9.71 9.84 9.48 10.82 12.59 -12.92%
EPS 0.99 1.52 1.42 1.58 1.79 1.97 2.42 -44.74%
DPS 0.49 0.50 0.50 0.00 0.23 0.25 0.30 38.48%
NAPS 0.1384 0.1354 0.13 0.1268 0.1286 0.1256 0.1609 -9.51%
Adjusted Per Share Value based on latest NOSH - 613,928
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.52 4.22 4.20 4.32 4.05 4.16 4.07 7.20%
EPS 0.44 0.66 0.61 0.69 0.76 0.76 0.78 -31.61%
DPS 0.22 0.22 0.22 0.00 0.10 0.10 0.10 68.75%
NAPS 0.0612 0.0586 0.0563 0.0556 0.055 0.0483 0.052 11.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.13 0.16 0.22 0.23 0.37 -
P/RPS 0.88 1.23 1.34 1.63 2.32 2.12 2.94 -55.08%
P/EPS 9.08 7.89 9.16 10.14 12.32 11.70 15.28 -29.20%
EY 11.02 12.67 10.92 9.87 8.11 8.54 6.54 41.37%
DY 5.44 4.17 3.85 0.00 1.03 1.09 0.81 253.91%
P/NAPS 0.65 0.89 1.00 1.26 1.71 1.83 2.30 -56.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 27/08/08 20/05/08 25/02/08 20/11/07 16/08/07 -
Price 0.09 0.10 0.14 0.17 0.17 0.23 0.22 -
P/RPS 0.88 1.02 1.44 1.73 1.79 2.12 1.75 -36.63%
P/EPS 9.08 6.58 9.86 10.77 9.52 11.70 9.09 -0.07%
EY 11.02 15.20 10.14 9.29 10.50 8.54 11.01 0.06%
DY 5.44 5.00 3.57 0.00 1.33 1.09 1.36 150.92%
P/NAPS 0.65 0.74 1.08 1.34 1.32 1.83 1.37 -39.03%

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