[JFTECH] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -25.4%
YoY- 186.36%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 20,330 21,876 17,486 17,318 18,378 17,996 11,385 47.03%
PBT 3,562 8,304 2,987 3,116 4,178 4,052 1,201 106.01%
Tax -12 0 65 -8 -12 -24 -139 -80.37%
NP 3,550 8,304 3,052 3,108 4,166 4,028 1,062 123.07%
-
NP to SH 3,550 8,304 3,052 3,108 4,166 4,028 1,062 123.07%
-
Tax Rate 0.34% 0.00% -2.18% 0.26% 0.29% 0.59% 11.57% -
Total Cost 16,780 13,572 14,434 14,210 14,212 13,968 10,323 38.12%
-
Net Worth 25,177 2,644,698 23,985 2,368,799 2,411,230 2,360,156 22,668 7.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,258 - 1,262 840 1,262 - 632 58.03%
Div Payout % 35.46% - 41.36% 27.03% 30.30% - 59.52% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 25,177 2,644,698 23,985 2,368,799 2,411,230 2,360,156 22,668 7.22%
NOSH 125,886 125,818 126,239 125,999 126,242 125,874 126,428 -0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.46% 37.96% 17.45% 17.95% 22.67% 22.38% 9.33% -
ROE 14.10% 0.31% 12.72% 0.13% 0.17% 0.17% 4.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.15 17.39 13.85 13.74 14.56 14.30 9.01 47.40%
EPS 2.82 6.60 2.42 2.47 3.30 3.20 0.84 123.71%
DPS 1.00 0.00 1.00 0.67 1.00 0.00 0.50 58.53%
NAPS 0.20 21.02 0.19 18.80 19.10 18.75 0.1793 7.53%
Adjusted Per Share Value based on latest NOSH - 123,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.19 2.36 1.89 1.87 1.98 1.94 1.23 46.74%
EPS 0.38 0.90 0.33 0.34 0.45 0.43 0.11 128.00%
DPS 0.14 0.00 0.14 0.09 0.14 0.00 0.07 58.53%
NAPS 0.0272 2.8528 0.0259 2.5552 2.6009 2.5459 0.0245 7.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.78 0.655 0.60 0.68 0.64 0.47 0.505 -
P/RPS 4.83 3.77 4.33 4.95 4.40 3.29 5.61 -9.47%
P/EPS 27.66 9.92 24.82 27.57 19.39 14.69 60.12 -40.31%
EY 3.62 10.08 4.03 3.63 5.16 6.81 1.66 67.92%
DY 1.28 0.00 1.67 0.98 1.56 0.00 0.99 18.62%
P/NAPS 3.90 0.03 3.16 0.04 0.03 0.03 2.82 24.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 24/08/15 25/05/15 16/02/15 24/11/14 25/08/14 -
Price 0.77 0.69 0.625 0.60 0.68 0.495 0.525 -
P/RPS 4.77 3.97 4.51 4.37 4.67 3.46 5.83 -12.48%
P/EPS 27.30 10.45 25.85 24.32 20.61 15.47 62.50 -42.34%
EY 3.66 9.57 3.87 4.11 4.85 6.46 1.60 73.34%
DY 1.30 0.00 1.60 1.11 1.47 0.00 0.95 23.18%
P/NAPS 3.85 0.03 3.29 0.03 0.04 0.03 2.93 19.90%

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