[JADI] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 139.43%
YoY- 131.03%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 38,961 42,074 46,885 52,160 37,222 31,096 28,956 5.06%
PBT 1,205 -125 4,821 10,015 4,690 4,285 6,160 -23.79%
Tax -265 831 -676 -1,192 -871 -627 -428 -7.67%
NP 940 706 4,145 8,823 3,819 3,658 5,732 -25.99%
-
NP to SH 940 706 4,145 8,823 3,819 3,658 5,732 -25.99%
-
Tax Rate 21.99% - 14.02% 11.90% 18.57% 14.63% 6.95% -
Total Cost 38,021 41,368 42,740 43,337 33,403 27,438 23,224 8.55%
-
Net Worth 122,923 120,019 119,432 97,357 84,866 77,957 72,620 9.15%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 1,825 1,818 2,998 2,256 -
Div Payout % - - - 20.69% 47.62% 81.97% 39.37% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 122,923 120,019 119,432 97,357 84,866 77,957 72,620 9.15%
NOSH 723,076 705,999 702,542 608,482 606,190 599,672 451,338 8.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.41% 1.68% 8.84% 16.92% 10.26% 11.76% 19.80% -
ROE 0.76% 0.59% 3.47% 9.06% 4.50% 4.69% 7.89% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.39 5.96 6.67 8.57 6.14 5.19 6.42 -2.86%
EPS 0.13 0.10 0.59 1.45 0.63 0.61 1.27 -31.58%
DPS 0.00 0.00 0.00 0.30 0.30 0.50 0.50 -
NAPS 0.17 0.17 0.17 0.16 0.14 0.13 0.1609 0.92%
Adjusted Per Share Value based on latest NOSH - 611,666
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.78 3.01 3.35 3.73 2.66 2.22 2.07 5.03%
EPS 0.07 0.05 0.30 0.63 0.27 0.26 0.41 -25.49%
DPS 0.00 0.00 0.00 0.13 0.13 0.21 0.16 -
NAPS 0.0878 0.0858 0.0854 0.0696 0.0607 0.0557 0.0519 9.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.115 0.14 0.20 0.17 0.13 0.13 0.37 -
P/RPS 2.13 2.35 3.00 1.98 2.12 2.51 5.77 -15.29%
P/EPS 88.46 140.00 33.90 11.72 20.63 21.31 29.13 20.31%
EY 1.13 0.71 2.95 8.53 4.85 4.69 3.43 -16.88%
DY 0.00 0.00 0.00 1.76 2.31 3.85 1.35 -
P/NAPS 0.68 0.82 1.18 1.06 0.93 1.00 2.30 -18.36%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 15/08/12 23/08/11 20/08/10 14/08/09 27/08/08 16/08/07 -
Price 0.125 0.12 0.17 0.28 0.19 0.14 0.22 -
P/RPS 2.32 2.01 2.55 3.27 3.09 2.70 3.43 -6.30%
P/EPS 96.15 120.00 28.81 19.31 30.16 22.95 17.32 33.03%
EY 1.04 0.83 3.47 5.18 3.32 4.36 5.77 -24.82%
DY 0.00 0.00 0.00 1.07 1.58 3.57 2.27 -
P/NAPS 0.74 0.71 1.00 1.75 1.36 1.08 1.37 -9.74%

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