[JFTECH] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 48.47%
YoY- 60.3%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 13,606 11,384 9,938 8,792 8,237 8,146 7,917 43.42%
PBT 2,185 1,202 266 -621 -1,221 -975 -1,717 -
Tax -141 -140 5 -19 -21 -19 -53 91.88%
NP 2,044 1,062 271 -640 -1,242 -994 -1,770 -
-
NP to SH 2,044 1,062 271 -640 -1,242 -994 -1,770 -
-
Tax Rate 6.45% 11.65% -1.88% - - - - -
Total Cost 11,562 10,322 9,667 9,432 9,479 9,140 9,687 12.50%
-
Net Worth 2,360,156 22,233 21,998 22,031 21,375 21,656 22,013 2150.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 619 619 - - - - - -
Div Payout % 30.33% 58.38% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,360,156 22,233 21,998 22,031 21,375 21,656 22,013 2150.46%
NOSH 125,874 123,999 124,074 126,111 125,000 126,279 125,217 0.34%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.02% 9.33% 2.73% -7.28% -15.08% -12.20% -22.36% -
ROE 0.09% 4.78% 1.23% -2.90% -5.81% -4.59% -8.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.81 9.18 8.01 6.97 6.59 6.45 6.32 42.97%
EPS 1.62 0.86 0.22 -0.51 -0.99 -0.79 -1.41 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.75 0.1793 0.1773 0.1747 0.171 0.1715 0.1758 2142.61%
Adjusted Per Share Value based on latest NOSH - 126,111
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.47 1.23 1.07 0.95 0.89 0.88 0.85 44.03%
EPS 0.22 0.11 0.03 -0.07 -0.13 -0.11 -0.19 -
DPS 0.07 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5459 0.024 0.0237 0.0238 0.0231 0.0234 0.0237 2153.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.47 0.505 0.345 0.25 0.25 0.185 0.21 -
P/RPS 4.35 5.50 4.31 3.59 3.79 2.87 3.32 19.71%
P/EPS 28.94 58.96 157.95 -49.26 -25.16 -23.50 -14.86 -
EY 3.45 1.70 0.63 -2.03 -3.97 -4.25 -6.73 -
DY 1.06 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.82 1.95 1.43 1.46 1.08 1.19 -91.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 26/02/14 26/11/13 29/08/13 27/05/13 -
Price 0.495 0.525 0.40 0.305 0.235 0.22 0.19 -
P/RPS 4.58 5.72 4.99 4.37 3.57 3.41 3.01 32.25%
P/EPS 30.48 61.30 183.14 -60.10 -23.65 -27.95 -13.44 -
EY 3.28 1.63 0.55 -1.66 -4.23 -3.58 -7.44 -
DY 1.01 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.93 2.26 1.75 1.37 1.28 1.08 -90.80%

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