[JFTECH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 100.15%
YoY- 148.91%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,315 38,314 28,123 18,505 9,142 26,815 18,683 -28.39%
PBT 6,000 16,125 11,706 8,110 4,047 8,058 5,200 10.00%
Tax -1,420 -1,342 -108 -90 -40 -40 -275 198.44%
NP 4,580 14,783 11,598 8,020 4,007 8,018 4,925 -4.72%
-
NP to SH 5,036 15,157 11,678 8,020 4,007 8,018 4,925 1.49%
-
Tax Rate 23.67% 8.32% 0.92% 1.11% 0.99% 0.50% 5.29% -
Total Cost 6,735 23,531 16,525 10,485 5,135 18,797 13,758 -37.85%
-
Net Worth 120,401 120,494 90,849 112,260 88,810 37,820 34,755 128.77%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 9,240 3,696 1,132 - 3,150 - -
Div Payout % - 60.96% 31.65% 14.12% - 39.29% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 120,401 120,494 90,849 112,260 88,810 37,820 34,755 128.77%
NOSH 924,035 924,035 924,032 230,999 225,749 210,000 210,000 168.27%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 40.48% 38.58% 41.24% 43.34% 43.83% 29.90% 26.36% -
ROE 4.18% 12.58% 12.85% 7.14% 4.51% 21.20% 14.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.22 4.15 3.80 8.17 4.10 12.77 8.90 -73.38%
EPS 0.55 2.26 2.98 3.54 1.80 3.82 2.35 -61.98%
DPS 0.00 1.00 0.50 0.50 0.00 1.50 0.00 -
NAPS 0.1303 0.1304 0.1229 0.4957 0.3982 0.1801 0.1655 -14.72%
Adjusted Per Share Value based on latest NOSH - 230,999
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.05 3.56 2.61 1.72 0.85 2.49 1.74 -28.56%
EPS 0.47 1.41 1.08 0.74 0.37 0.74 0.46 1.44%
DPS 0.00 0.86 0.34 0.11 0.00 0.29 0.00 -
NAPS 0.1118 0.1119 0.0844 0.1043 0.0825 0.0351 0.0323 128.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.41 1.25 1.19 4.96 3.52 2.42 1.39 -
P/RPS 115.15 30.15 31.28 60.70 85.87 18.95 15.62 278.32%
P/EPS 258.72 76.21 75.33 140.06 195.92 63.38 59.27 166.85%
EY 0.39 1.31 1.33 0.71 0.51 1.58 1.69 -62.34%
DY 0.00 0.80 0.42 0.10 0.00 0.62 0.00 -
P/NAPS 10.82 9.59 9.68 10.01 8.84 13.44 8.40 18.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 24/08/21 11/05/21 09/02/21 17/11/20 25/08/20 15/05/20 -
Price 1.54 1.55 1.31 1.67 4.30 3.70 1.80 -
P/RPS 125.76 37.38 34.43 20.44 104.90 28.98 20.23 237.71%
P/EPS 282.57 94.49 82.92 47.16 239.34 96.91 76.75 138.24%
EY 0.35 1.06 1.21 2.12 0.42 1.03 1.30 -58.27%
DY 0.00 0.65 0.38 0.30 0.00 0.41 0.00 -
P/NAPS 11.82 11.89 10.66 3.37 10.80 20.54 10.88 5.67%

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