[JADI] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[JADI] JADI IMAGING HOLDINGS BHD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.22%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 81,868 89,471 100,827 69,349 58,808 56,917 26,836 20.40%
PBT -1,424 10,472 17,876 6,615 10,168 13,145 6,818 -
Tax 2,066 -1,904 -2,522 -324 -1,566 -2,203 -896 -
NP 642 8,568 15,354 6,291 8,602 10,942 5,922 -30.92%
-
NP to SH 642 8,568 15,354 6,291 8,602 10,942 5,922 -30.92%
-
Tax Rate - 18.18% 14.11% 4.90% 15.40% 16.76% 13.14% -
Total Cost 81,226 80,903 85,473 63,058 50,206 45,975 20,914 25.34%
-
Net Worth 115,883 119,453 0 85,400 78,771 72,717 62,576 10.80%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 2,001 1,812 1,830 3,029 1,351 - -
Div Payout % - 23.36% 11.80% 29.09% 35.22% 12.36% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 115,883 119,453 0 85,400 78,771 72,717 62,576 10.80%
NOSH 681,666 702,666 611,666 610,000 605,937 451,940 432,753 7.85%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.78% 9.58% 15.23% 9.07% 14.63% 19.22% 22.07% -
ROE 0.55% 7.17% 0.00% 7.37% 10.92% 15.05% 9.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.01 12.73 16.48 11.37 9.71 12.59 6.20 11.63%
EPS 0.09 1.22 2.51 1.03 1.42 2.42 1.37 -36.45%
DPS 0.00 0.28 0.30 0.30 0.50 0.30 0.00 -
NAPS 0.17 0.17 0.00 0.14 0.13 0.1609 0.1446 2.73%
Adjusted Per Share Value based on latest NOSH - 610,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.85 6.39 7.20 4.95 4.20 4.06 1.92 20.38%
EPS 0.05 0.61 1.10 0.45 0.61 0.78 0.42 -29.83%
DPS 0.00 0.14 0.13 0.13 0.22 0.10 0.00 -
NAPS 0.0828 0.0853 0.00 0.061 0.0563 0.0519 0.0447 10.81%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.20 0.17 0.13 0.13 0.37 0.28 -
P/RPS 1.17 1.57 1.03 1.14 1.34 2.94 4.52 -20.15%
P/EPS 148.65 16.40 6.77 12.61 9.16 15.28 20.46 39.12%
EY 0.67 6.10 14.77 7.93 10.92 6.54 4.89 -28.17%
DY 0.00 1.42 1.76 2.31 3.85 0.81 0.00 -
P/NAPS 0.82 1.18 0.00 0.93 1.00 2.30 1.94 -13.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 20/08/10 14/08/09 27/08/08 16/08/07 - -
Price 0.12 0.17 0.28 0.19 0.14 0.22 0.00 -
P/RPS 1.00 1.34 1.70 1.67 1.44 1.75 0.00 -
P/EPS 127.41 13.94 11.15 18.42 9.86 9.09 0.00 -
EY 0.78 7.17 8.96 5.43 10.14 11.01 0.00 -
DY 0.00 1.68 1.07 1.58 3.57 1.36 0.00 -
P/NAPS 0.71 1.00 0.00 1.36 1.08 1.37 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