[JFTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 279.28%
YoY- 3928.0%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,486 17,318 18,378 17,996 11,385 10,146 9,378 51.66%
PBT 2,987 3,116 4,178 4,052 1,201 1,092 968 112.39%
Tax 65 -8 -12 -24 -139 -6 -10 -
NP 3,052 3,108 4,166 4,028 1,062 1,085 958 116.97%
-
NP to SH 3,052 3,108 4,166 4,028 1,062 1,085 958 116.97%
-
Tax Rate -2.18% 0.26% 0.29% 0.59% 11.57% 0.55% 1.03% -
Total Cost 14,434 14,210 14,212 13,968 10,323 9,061 8,420 43.37%
-
Net Worth 23,985 2,368,799 2,411,230 2,360,156 22,668 22,203 22,021 5.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,262 840 1,262 - 632 - - -
Div Payout % 41.36% 27.03% 30.30% - 59.52% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 23,985 2,368,799 2,411,230 2,360,156 22,668 22,203 22,021 5.87%
NOSH 126,239 125,999 126,242 125,874 126,428 125,230 126,052 0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.45% 17.95% 22.67% 22.38% 9.33% 10.70% 10.22% -
ROE 12.72% 0.13% 0.17% 0.17% 4.68% 4.89% 4.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.85 13.74 14.56 14.30 9.01 8.10 7.44 51.49%
EPS 2.42 2.47 3.30 3.20 0.84 0.87 0.76 116.89%
DPS 1.00 0.67 1.00 0.00 0.50 0.00 0.00 -
NAPS 0.19 18.80 19.10 18.75 0.1793 0.1773 0.1747 5.77%
Adjusted Per Share Value based on latest NOSH - 125,874
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.62 1.61 1.71 1.67 1.06 0.94 0.87 51.52%
EPS 0.28 0.29 0.39 0.37 0.10 0.10 0.09 113.55%
DPS 0.12 0.08 0.12 0.00 0.06 0.00 0.00 -
NAPS 0.0223 2.2001 2.2395 2.1921 0.0211 0.0206 0.0205 5.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.60 0.68 0.64 0.47 0.505 0.345 0.25 -
P/RPS 4.33 4.95 4.40 3.29 5.61 4.26 3.36 18.47%
P/EPS 24.82 27.57 19.39 14.69 60.12 39.81 32.89 -17.15%
EY 4.03 3.63 5.16 6.81 1.66 2.51 3.04 20.73%
DY 1.67 0.98 1.56 0.00 0.99 0.00 0.00 -
P/NAPS 3.16 0.04 0.03 0.03 2.82 1.95 1.43 69.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 16/02/15 24/11/14 25/08/14 26/05/14 26/02/14 -
Price 0.625 0.60 0.68 0.495 0.525 0.40 0.305 -
P/RPS 4.51 4.37 4.67 3.46 5.83 4.94 4.10 6.57%
P/EPS 25.85 24.32 20.61 15.47 62.50 46.15 40.13 -25.47%
EY 3.87 4.11 4.85 6.46 1.60 2.17 2.49 34.28%
DY 1.60 1.11 1.47 0.00 0.95 0.00 0.00 -
P/NAPS 3.29 0.03 0.04 0.03 2.93 2.26 1.75 52.50%

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