[JADI] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.99%
YoY- -3.21%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 104,320 74,444 62,192 57,912 53,672 0 -
PBT 20,030 9,380 8,570 12,320 13,636 0 -
Tax -2,384 -1,742 -1,254 -856 -1,792 0 -
NP 17,646 7,638 7,316 11,464 11,844 0 -
-
NP to SH 17,646 7,638 7,316 11,464 11,844 0 -
-
Tax Rate 11.90% 18.57% 14.63% 6.95% 13.14% - -
Total Cost 86,674 66,806 54,876 46,448 41,828 0 -
-
Net Worth 97,357 84,866 77,957 72,620 50,371 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,650 3,637 5,996 4,513 - - -
Div Payout % 20.69% 47.62% 81.97% 39.37% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 97,357 84,866 77,957 72,620 50,371 0 -
NOSH 608,482 606,190 599,672 451,338 348,352 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.92% 10.26% 11.76% 19.80% 22.07% 0.00% -
ROE 18.13% 9.00% 9.38% 15.79% 23.51% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.14 12.28 10.37 12.83 15.41 0.00 -
EPS 2.90 1.26 1.22 2.54 3.40 0.00 -
DPS 0.60 0.60 1.00 1.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.1609 0.1446 0.00 -
Adjusted Per Share Value based on latest NOSH - 451,940
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.46 5.32 4.44 4.14 3.84 0.00 -
EPS 1.26 0.55 0.52 0.82 0.85 0.00 -
DPS 0.26 0.26 0.43 0.32 0.00 0.00 -
NAPS 0.0696 0.0607 0.0557 0.0519 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.17 0.13 0.13 0.37 0.28 0.00 -
P/RPS 0.99 1.06 1.25 2.88 1.82 0.00 -
P/EPS 5.86 10.32 10.66 14.57 8.24 0.00 -
EY 17.06 9.69 9.38 6.86 12.14 0.00 -
DY 3.53 4.62 7.69 2.70 0.00 0.00 -
P/NAPS 1.06 0.93 1.00 2.30 1.94 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 20/08/10 14/08/09 27/08/08 16/08/07 16/08/06 - -
Price 0.28 0.19 0.14 0.22 0.29 0.00 -
P/RPS 1.63 1.55 1.35 1.71 1.88 0.00 -
P/EPS 9.66 15.08 11.48 8.66 8.53 0.00 -
EY 10.36 6.63 8.71 11.55 11.72 0.00 -
DY 2.14 3.16 7.14 4.55 0.00 0.00 -
P/NAPS 1.75 1.36 1.08 1.37 2.01 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