[JFTECH] QoQ TTM 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- -24.95%
YoY- 17.31%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,384 9,938 8,792 8,237 8,146 7,917 7,793 28.83%
PBT 1,202 266 -621 -1,221 -975 -1,717 -1,561 -
Tax -140 5 -19 -21 -19 -53 -51 96.41%
NP 1,062 271 -640 -1,242 -994 -1,770 -1,612 -
-
NP to SH 1,062 271 -640 -1,242 -994 -1,770 -1,612 -
-
Tax Rate 11.65% -1.88% - - - - - -
Total Cost 10,322 9,667 9,432 9,479 9,140 9,687 9,405 6.41%
-
Net Worth 22,233 21,998 22,031 21,375 21,656 22,013 22,237 -0.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 619 - - - - - - -
Div Payout % 58.38% - - - - - - -
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 22,233 21,998 22,031 21,375 21,656 22,013 22,237 -0.01%
NOSH 123,999 124,074 126,111 125,000 126,279 125,217 123,333 0.36%
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% 2.73% -7.28% -15.08% -12.20% -22.36% -20.69% -
ROE 4.78% 1.23% -2.90% -5.81% -4.59% -8.04% -7.25% -
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 9.18 8.01 6.97 6.59 6.45 6.32 6.32 28.34%
EPS 0.86 0.22 -0.51 -0.99 -0.79 -1.41 -1.31 -
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 0.92 0.82 0.77 0.76 0.74 0.72 29.50%
EPS 0.10 0.03 -0.06 -0.12 -0.09 -0.16 -0.15 -
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0204 0.0205 0.0199 0.0201 0.0204 0.0207 0.00%
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 5.50 4.31 3.59 3.79 2.87 3.32 4.11 21.50%
P/EPS 58.96 157.95 -49.26 -25.16 -23.50 -14.86 -19.89 -
EY 1.70 0.63 -2.03 -3.97 -4.25 -6.73 -5.03 -
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 5.72 4.99 4.37 3.57 3.41 3.01 3.24 46.22%
P/EPS 61.30 183.14 -60.10 -23.65 -27.95 -13.44 -15.68 -
EY 1.63 0.55 -1.66 -4.23 -3.58 -7.44 -6.38 -
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