[JFTECH] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 172.08%
YoY- 106.16%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 29,504 28,020 25,004 21,876 17,996 9,108 8,744 22.45%
PBT 11,604 9,748 6,348 8,304 4,052 120 1,104 47.97%
Tax -280 -496 -384 0 -24 -20 -12 69.00%
NP 11,324 9,252 5,964 8,304 4,028 100 1,092 47.64%
-
NP to SH 11,324 9,252 5,964 8,304 4,028 100 1,092 47.64%
-
Tax Rate 2.41% 5.09% 6.05% 0.00% 0.59% 16.67% 1.09% -
Total Cost 18,180 18,768 19,040 13,572 13,968 9,008 7,652 15.50%
-
Net Worth 31,122 32,759 25,271 2,644,698 2,360,156 21,375 22,522 5.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 31,122 32,759 25,271 2,644,698 2,360,156 21,375 22,522 5.53%
NOSH 210,000 126,000 126,355 125,818 125,874 125,000 124,090 9.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 38.38% 33.02% 23.85% 37.96% 22.38% 1.10% 12.49% -
ROE 36.39% 28.24% 23.60% 0.31% 0.17% 0.47% 4.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.05 22.24 19.79 17.39 14.30 7.29 7.05 12.17%
EPS 5.40 7.36 4.72 6.60 3.20 0.08 0.88 35.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.26 0.20 21.02 18.75 0.171 0.1815 -3.32%
Adjusted Per Share Value based on latest NOSH - 125,818
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.74 2.60 2.32 2.03 1.67 0.85 0.81 22.50%
EPS 1.05 0.86 0.55 0.77 0.37 0.01 0.10 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0304 0.0235 2.4564 2.1921 0.0199 0.0209 5.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.965 2.08 0.67 0.655 0.47 0.25 0.17 -
P/RPS 6.87 9.35 3.39 3.77 3.29 3.43 2.41 19.06%
P/EPS 17.90 28.33 14.19 9.92 14.69 312.50 19.32 -1.26%
EY 5.59 3.53 7.04 10.08 6.81 0.32 5.18 1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.51 8.00 3.35 0.03 0.03 1.46 0.94 38.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 22/11/16 20/11/15 24/11/14 26/11/13 22/11/12 -
Price 0.905 2.13 0.54 0.69 0.495 0.235 0.28 -
P/RPS 6.44 9.58 2.73 3.97 3.46 3.23 3.97 8.39%
P/EPS 16.78 29.01 11.44 10.45 15.47 293.75 31.82 -10.11%
EY 5.96 3.45 8.74 9.57 6.46 0.34 3.14 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 8.19 2.70 0.03 0.03 1.37 1.54 25.80%

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