[JFTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 110.06%
YoY- -90.84%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,385 10,146 9,378 9,108 8,146 7,757 8,084 25.72%
PBT 1,201 1,092 968 120 -975 -561 262 176.71%
Tax -139 -6 -10 -20 -19 -40 -12 414.24%
NP 1,062 1,085 958 100 -994 -601 250 162.99%
-
NP to SH 1,062 1,085 958 100 -994 -601 250 162.99%
-
Tax Rate 11.57% 0.55% 1.03% 16.67% - - 4.58% -
Total Cost 10,323 9,061 8,420 9,008 9,140 8,358 7,834 20.25%
-
Net Worth 22,668 22,203 22,021 21,375 21,578 22,023 22,537 0.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 632 - - - - - - -
Div Payout % 59.52% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 22,668 22,203 22,021 21,375 21,578 22,023 22,537 0.38%
NOSH 126,428 125,230 126,052 125,000 125,822 125,277 124,999 0.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.33% 10.70% 10.22% 1.10% -12.20% -7.75% 3.09% -
ROE 4.68% 4.89% 4.35% 0.47% -4.61% -2.73% 1.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.01 8.10 7.44 7.29 6.47 6.19 6.47 24.77%
EPS 0.84 0.87 0.76 0.08 -0.79 -0.48 0.20 161.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1773 0.1747 0.171 0.1715 0.1758 0.1803 -0.37%
Adjusted Per Share Value based on latest NOSH - 125,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.06 0.94 0.87 0.85 0.76 0.72 0.75 26.01%
EPS 0.10 0.10 0.09 0.01 -0.09 -0.06 0.02 193.26%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0206 0.0205 0.0199 0.02 0.0205 0.0209 0.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.505 0.345 0.25 0.25 0.185 0.21 0.26 -
P/RPS 5.61 4.26 3.36 3.43 2.86 3.39 4.02 24.95%
P/EPS 60.12 39.81 32.89 312.50 -23.42 -43.75 130.00 -40.28%
EY 1.66 2.51 3.04 0.32 -4.27 -2.29 0.77 67.11%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.95 1.43 1.46 1.08 1.19 1.44 56.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 26/02/14 26/11/13 29/08/13 27/05/13 22/02/13 -
Price 0.525 0.40 0.305 0.235 0.22 0.19 0.205 -
P/RPS 5.83 4.94 4.10 3.23 3.40 3.07 3.17 50.27%
P/EPS 62.50 46.15 40.13 293.75 -27.85 -39.58 102.50 -28.15%
EY 1.60 2.17 2.49 0.34 -3.59 -2.53 0.98 38.77%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.26 1.75 1.37 1.28 1.08 1.14 87.95%

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