[JFTECH] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -45.07%
YoY- -62.41%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,945 7,862 8,262 9,147 10,062 10,824 11,299 -20.87%
PBT -1,438 -1,644 -466 500 1,327 1,939 2,614 -
Tax -64 -77 341 157 -131 -115 -1,070 -84.62%
NP -1,502 -1,721 -125 657 1,196 1,824 1,544 -
-
NP to SH -1,502 -1,721 -125 657 1,196 1,824 1,544 -
-
Tax Rate - - - -31.40% 9.87% 5.93% 40.93% -
Total Cost 9,447 9,583 8,387 8,490 8,866 9,000 9,755 -2.11%
-
Net Worth 22,522 22,523 24,041 24,459 27,459 25,710 25,354 -7.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 1,259 1,259 1,259 1,259 631 -
Div Payout % - - 0.00% 191.64% 105.28% 69.03% 40.88% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 22,522 22,523 24,041 24,459 27,459 25,710 25,354 -7.57%
NOSH 124,090 125,619 126,666 126,666 135,000 125,909 125,517 -0.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -18.90% -21.89% -1.51% 7.18% 11.89% 16.85% 13.66% -
ROE -6.67% -7.64% -0.52% 2.69% 4.36% 7.09% 6.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.40 6.26 6.52 7.22 7.45 8.60 9.00 -20.28%
EPS -1.21 -1.37 -0.10 0.52 0.89 1.45 1.23 -
DPS 0.00 0.00 0.99 0.99 0.93 1.00 0.50 -
NAPS 0.1815 0.1793 0.1898 0.1931 0.2034 0.2042 0.202 -6.86%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.74 0.73 0.77 0.85 0.93 1.01 1.05 -20.75%
EPS -0.14 -0.16 -0.01 0.06 0.11 0.17 0.14 -
DPS 0.00 0.00 0.12 0.12 0.12 0.12 0.06 -
NAPS 0.0209 0.0209 0.0223 0.0227 0.0255 0.0239 0.0235 -7.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.16 0.14 0.16 0.12 0.13 0.14 -
P/RPS 2.66 2.56 2.15 2.22 1.61 1.51 1.56 42.58%
P/EPS -14.04 -11.68 -141.87 30.85 13.55 8.97 11.38 -
EY -7.12 -8.56 -0.70 3.24 7.38 11.14 8.79 -
DY 0.00 0.00 7.10 6.21 7.77 7.69 3.57 -
P/NAPS 0.94 0.89 0.74 0.83 0.59 0.64 0.69 22.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 24/05/12 21/02/12 03/11/11 26/08/11 20/05/11 -
Price 0.28 0.17 0.14 0.15 0.15 0.14 0.14 -
P/RPS 4.37 2.72 2.15 2.08 2.01 1.63 1.56 98.34%
P/EPS -23.13 -12.41 -141.87 28.92 16.93 9.66 11.38 -
EY -4.32 -8.06 -0.70 3.46 5.91 10.35 8.79 -
DY 0.00 0.00 7.10 6.63 6.22 7.14 3.57 -
P/NAPS 1.54 0.95 0.74 0.78 0.74 0.69 0.69 70.53%

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