[JADI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.73%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,608 59,703 69,957 75,209 60,581 47,156 44,708 4.00%
PBT 872 -264 5,946 12,835 8,818 7,748 9,131 -32.36%
Tax -180 831 -616 -1,477 -1,310 -640 -548 -16.92%
NP 692 567 5,330 11,358 7,508 7,108 8,583 -34.24%
-
NP to SH 692 567 5,330 11,358 7,508 7,108 8,583 -34.24%
-
Tax Rate 20.64% - 10.36% 11.51% 14.86% 8.26% 6.00% -
Total Cost 55,916 59,136 64,627 63,851 53,073 40,048 36,125 7.54%
-
Net Worth 117,639 120,487 126,236 107,270 90,822 81,561 60,224 11.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,893 - 3,011 2,397 -
Div Payout % - - - 16.67% - 42.37% 27.93% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 117,639 120,487 126,236 107,270 90,822 81,561 60,224 11.79%
NOSH 691,999 708,750 701,315 631,000 605,483 602,372 479,497 6.29%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.22% 0.95% 7.62% 15.10% 12.39% 15.07% 19.20% -
ROE 0.59% 0.47% 4.22% 10.59% 8.27% 8.71% 14.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.18 8.42 9.98 11.92 10.01 7.83 9.32 -2.14%
EPS 0.10 0.08 0.76 1.80 1.24 1.18 1.79 -38.14%
DPS 0.00 0.00 0.00 0.30 0.00 0.50 0.50 -
NAPS 0.17 0.17 0.18 0.17 0.15 0.1354 0.1256 5.16%
Adjusted Per Share Value based on latest NOSH - 667,105
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.05 4.27 5.00 5.37 4.33 3.37 3.20 4.00%
EPS 0.05 0.04 0.38 0.81 0.54 0.51 0.61 -34.06%
DPS 0.00 0.00 0.00 0.14 0.00 0.22 0.17 -
NAPS 0.0841 0.0861 0.0902 0.0767 0.0649 0.0583 0.043 11.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.115 0.13 0.14 0.34 0.19 0.12 0.23 -
P/RPS 1.41 1.54 1.40 2.85 1.90 1.53 2.47 -8.91%
P/EPS 115.00 162.50 18.42 18.89 15.32 10.17 12.85 44.04%
EY 0.87 0.62 5.43 5.29 6.53 9.83 7.78 -30.56%
DY 0.00 0.00 0.00 0.88 0.00 4.17 2.17 -
P/NAPS 0.68 0.76 0.78 2.00 1.27 0.89 1.83 -15.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 25/11/11 19/11/10 12/11/09 19/11/08 20/11/07 -
Price 0.125 0.12 0.19 0.25 0.19 0.10 0.23 -
P/RPS 1.53 1.42 1.90 2.10 1.90 1.28 2.47 -7.66%
P/EPS 125.00 150.00 25.00 13.89 15.32 8.47 12.85 46.05%
EY 0.80 0.67 4.00 7.20 6.53 11.80 7.78 -31.52%
DY 0.00 0.00 0.00 1.20 0.00 5.00 2.17 -
P/NAPS 0.74 0.71 1.06 1.47 1.27 0.74 1.83 -13.99%

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