[JFTECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -340.53%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,378 9,108 8,146 7,757 8,084 8,744 7,862 12.43%
PBT 968 120 -975 -561 262 1,104 -1,644 -
Tax -10 -20 -19 -40 -12 -12 -77 -74.25%
NP 958 100 -994 -601 250 1,092 -1,721 -
-
NP to SH 958 100 -994 -601 250 1,092 -1,721 -
-
Tax Rate 1.03% 16.67% - - 4.58% 1.09% - -
Total Cost 8,420 9,008 9,140 8,358 7,834 7,652 9,583 -8.24%
-
Net Worth 22,021 21,375 21,578 22,023 22,537 22,522 22,523 -1.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,021 21,375 21,578 22,023 22,537 22,522 22,523 -1.48%
NOSH 126,052 125,000 125,822 125,277 124,999 124,090 125,620 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.22% 1.10% -12.20% -7.75% 3.09% 12.49% -21.89% -
ROE 4.35% 0.47% -4.61% -2.73% 1.11% 4.85% -7.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.44 7.29 6.47 6.19 6.47 7.05 6.26 12.16%
EPS 0.76 0.08 -0.79 -0.48 0.20 0.88 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.171 0.1715 0.1758 0.1803 0.1815 0.1793 -1.71%
Adjusted Per Share Value based on latest NOSH - 125,217
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.87 0.85 0.76 0.72 0.75 0.81 0.73 12.37%
EPS 0.09 0.01 -0.09 -0.06 0.02 0.10 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0199 0.02 0.0205 0.0209 0.0209 0.0209 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.25 0.25 0.185 0.21 0.26 0.17 0.16 -
P/RPS 3.36 3.43 2.86 3.39 4.02 2.41 2.56 19.81%
P/EPS 32.89 312.50 -23.42 -43.75 130.00 19.32 -11.68 -
EY 3.04 0.32 -4.27 -2.29 0.77 5.18 -8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.46 1.08 1.19 1.44 0.94 0.89 37.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 22/02/13 22/11/12 30/08/12 -
Price 0.305 0.235 0.22 0.19 0.205 0.28 0.17 -
P/RPS 4.10 3.23 3.40 3.07 3.17 3.97 2.72 31.36%
P/EPS 40.13 293.75 -27.85 -39.58 102.50 31.82 -12.41 -
EY 2.49 0.34 -3.59 -2.53 0.98 3.14 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.37 1.28 1.08 1.14 1.54 0.95 50.10%

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