[JFTECH] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -77.11%
YoY- 681.25%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,330 18,378 9,378 8,084 8,222 11,576 6,608 20.58%
PBT 3,562 4,178 968 262 96 2,974 232 57.61%
Tax -12 -12 -10 -12 -64 -608 42 -
NP 3,550 4,166 958 250 32 2,366 274 53.22%
-
NP to SH 3,550 4,166 958 250 32 2,366 274 53.22%
-
Tax Rate 0.34% 0.29% 1.03% 4.58% 66.67% 20.44% -18.10% -
Total Cost 16,780 14,212 8,420 7,834 8,190 9,210 6,334 17.62%
-
Net Worth 25,177 2,411,230 22,021 22,537 30,896 25,056 23,663 1.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,258 1,262 - - - - - -
Div Payout % 35.46% 30.30% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 25,177 2,411,230 22,021 22,537 30,896 25,056 23,663 1.03%
NOSH 125,886 126,242 126,052 124,999 160,000 125,851 124,545 0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.46% 22.67% 10.22% 3.09% 0.39% 20.44% 4.15% -
ROE 14.10% 0.17% 4.35% 1.11% 0.10% 9.44% 1.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.15 14.56 7.44 6.47 5.14 9.20 5.31 20.35%
EPS 2.82 3.30 0.76 0.20 0.02 1.88 0.22 52.95%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 19.10 0.1747 0.1803 0.1931 0.1991 0.19 0.85%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.89 1.71 0.87 0.75 0.76 1.08 0.61 20.73%
EPS 0.33 0.39 0.09 0.02 0.00 0.22 0.03 49.10%
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 2.2395 0.0205 0.0209 0.0287 0.0233 0.022 1.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.78 0.64 0.25 0.26 0.16 0.19 0.24 -
P/RPS 4.83 4.40 3.36 4.02 3.11 2.07 4.52 1.11%
P/EPS 27.66 19.39 32.89 130.00 800.00 10.11 109.09 -20.43%
EY 3.62 5.16 3.04 0.77 0.13 9.89 0.92 25.63%
DY 1.28 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 0.03 1.43 1.44 0.83 0.95 1.26 20.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 26/02/14 22/02/13 21/02/12 22/02/11 11/02/10 -
Price 0.77 0.68 0.305 0.205 0.15 0.18 0.27 -
P/RPS 4.77 4.67 4.10 3.17 2.92 1.96 5.09 -1.07%
P/EPS 27.30 20.61 40.13 102.50 750.00 9.57 122.73 -22.15%
EY 3.66 4.85 2.49 0.98 0.13 10.44 0.81 28.56%
DY 1.30 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 0.04 1.75 1.14 0.78 0.90 1.42 18.07%

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