[JADI] YoY TTM 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- -7.52%
YoY- 117.46%
Quarter Report
Latest QR
Upcoming QR
JADI's Result
JADI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,595 76,425 89,494 100,517 76,648 59,116 58,223 4.21%
PBT 72 -2,688 8,777 16,568 7,280 10,660 12,576 -57.67%
Tax -58 2,006 -1,559 -2,368 -750 -1,459 -2,004 -44.56%
NP 14 -682 7,218 14,200 6,530 9,201 10,572 -66.82%
-
NP to SH 14 -682 7,218 14,200 6,530 9,201 10,572 -66.82%
-
Tax Rate 80.56% - 17.76% 14.29% 10.30% 13.69% 15.94% -
Total Cost 74,581 77,107 82,276 86,317 70,118 49,915 47,651 7.74%
-
Net Worth 105,400 118,150 125,470 113,407 90,713 81,952 67,563 7.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 3,813 1,830 3,029 1,351 -
Div Payout % - - - 26.86% 28.02% 32.93% 12.79% -
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 105,400 118,150 125,470 113,407 90,713 81,952 67,563 7.68%
NOSH 620,000 695,000 697,058 667,105 604,754 605,263 537,924 2.39%
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 0.02% -0.89% 8.07% 14.13% 8.52% 15.56% 18.16% -
ROE 0.01% -0.58% 5.75% 12.52% 7.20% 11.23% 15.65% -
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 12.03 11.00 12.84 15.07 12.67 9.77 10.82 1.78%
EPS 0.00 -0.10 1.04 2.13 1.08 1.52 1.97 -
DPS 0.00 0.00 0.00 0.57 0.30 0.50 0.25 -
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 5.33 5.46 6.39 7.18 5.47 4.22 4.16 4.21%
EPS 0.00 -0.05 0.52 1.01 0.47 0.66 0.76 -
DPS 0.00 0.00 0.00 0.27 0.13 0.22 0.10 -
NAPS 0.0753 0.0844 0.0896 0.081 0.0648 0.0585 0.0483 7.67%
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 0.96 1.18 1.09 2.26 1.50 1.23 2.12 -12.35%
P/EPS 5,092.86 -132.48 13.52 15.97 17.60 7.89 11.70 175.03%
EY 0.02 -0.75 7.40 6.26 5.68 12.67 8.54 -63.52%
DY 0.00 0.00 0.00 1.68 1.59 4.17 1.09 -
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 1.04 1.09 1.48 1.66 1.50 1.02 2.12 -11.18%
P/EPS 5,535.71 -122.29 18.35 11.74 17.60 6.58 11.70 178.88%
EY 0.02 -0.82 5.45 8.51 5.68 15.20 8.54 -63.52%
DY 0.00 0.00 0.00 2.29 1.59 5.00 1.09 -
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