[JFTECH] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 13.29%
YoY- 280.49%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 18,378 17,996 11,385 10,146 9,378 9,108 8,146 71.76%
PBT 4,178 4,052 1,201 1,092 968 120 -975 -
Tax -12 -24 -139 -6 -10 -20 -19 -26.32%
NP 4,166 4,028 1,062 1,085 958 100 -994 -
-
NP to SH 4,166 4,028 1,062 1,085 958 100 -994 -
-
Tax Rate 0.29% 0.59% 11.57% 0.55% 1.03% 16.67% - -
Total Cost 14,212 13,968 10,323 9,061 8,420 9,008 9,140 34.10%
-
Net Worth 2,411,230 2,360,156 22,668 22,203 22,021 21,375 21,578 2200.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,262 - 632 - - - - -
Div Payout % 30.30% - 59.52% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,411,230 2,360,156 22,668 22,203 22,021 21,375 21,578 2200.13%
NOSH 126,242 125,874 126,428 125,230 126,052 125,000 125,822 0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.67% 22.38% 9.33% 10.70% 10.22% 1.10% -12.20% -
ROE 0.17% 0.17% 4.68% 4.89% 4.35% 0.47% -4.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.56 14.30 9.01 8.10 7.44 7.29 6.47 71.47%
EPS 3.30 3.20 0.84 0.87 0.76 0.08 -0.79 -
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 19.10 18.75 0.1793 0.1773 0.1747 0.171 0.1715 2195.01%
Adjusted Per Share Value based on latest NOSH - 124,074
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.71 1.67 1.06 0.94 0.87 0.85 0.76 71.45%
EPS 0.39 0.37 0.10 0.10 0.09 0.01 -0.09 -
DPS 0.12 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 2.2395 2.1921 0.0211 0.0206 0.0205 0.0199 0.02 2203.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.47 0.505 0.345 0.25 0.25 0.185 -
P/RPS 4.40 3.29 5.61 4.26 3.36 3.43 2.86 33.16%
P/EPS 19.39 14.69 60.12 39.81 32.89 312.50 -23.42 -
EY 5.16 6.81 1.66 2.51 3.04 0.32 -4.27 -
DY 1.56 0.00 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 2.82 1.95 1.43 1.46 1.08 -90.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 24/11/14 25/08/14 26/05/14 26/02/14 26/11/13 29/08/13 -
Price 0.68 0.495 0.525 0.40 0.305 0.235 0.22 -
P/RPS 4.67 3.46 5.83 4.94 4.10 3.23 3.40 23.49%
P/EPS 20.61 15.47 62.50 46.15 40.13 293.75 -27.85 -
EY 4.85 6.46 1.60 2.17 2.49 0.34 -3.59 -
DY 1.47 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 2.93 2.26 1.75 1.37 1.28 -90.01%

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