[JFTECH] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 27.74%
YoY- -135.27%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,957 8,671 7,115 4,987 4,109 4,525 6,283 35.88%
PBT 1,925 1,259 495 -1,147 -1,547 -761 398 185.72%
Tax -588 -557 75 131 141 68 -28 659.75%
NP 1,337 702 570 -1,016 -1,406 -693 370 135.29%
-
NP to SH 1,337 702 570 -1,016 -1,406 -693 370 135.29%
-
Tax Rate 30.55% 44.24% -15.15% - - - 7.04% -
Total Cost 8,620 7,969 6,545 6,003 5,515 5,218 5,913 28.53%
-
Net Worth 25,271 2,457,546 2,455,022 24,428 22,242 23,183 23,879 3.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 631 631 - 1,256 1,381 1,381 1,381 -40.64%
Div Payout % 47.20% 89.90% - 0.00% 0.00% 0.00% 373.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,271 2,457,546 2,455,022 24,428 22,242 23,183 23,879 3.84%
NOSH 126,296 126,222 126,222 128,571 117,500 122,727 125,679 0.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.43% 8.10% 8.01% -20.37% -34.22% -15.31% 5.89% -
ROE 5.29% 0.03% 0.02% -4.16% -6.32% -2.99% 1.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.88 6.87 5.64 3.88 3.50 3.69 5.00 35.38%
EPS 1.06 0.56 0.45 -0.79 -1.20 -0.56 0.29 137.09%
DPS 0.50 0.50 0.00 0.98 1.18 1.13 1.10 -40.85%
NAPS 0.2001 19.47 19.45 0.19 0.1893 0.1889 0.19 3.50%
Adjusted Per Share Value based on latest NOSH - 128,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.07 0.94 0.77 0.54 0.44 0.49 0.68 35.24%
EPS 0.14 0.08 0.06 -0.11 -0.15 -0.07 0.04 130.34%
DPS 0.07 0.07 0.00 0.14 0.15 0.15 0.15 -39.80%
NAPS 0.0273 2.6509 2.6482 0.0264 0.024 0.025 0.0258 3.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.19 0.25 0.24 0.28 0.23 0.23 -
P/RPS 2.41 2.77 4.44 6.19 8.01 6.24 4.60 -34.98%
P/EPS 17.95 34.16 55.36 -30.37 -23.40 -40.73 78.12 -62.45%
EY 5.57 2.93 1.81 -3.29 -4.27 -2.46 1.28 166.30%
DY 2.63 2.63 0.00 4.07 4.20 4.90 4.78 -32.82%
P/NAPS 0.95 0.01 0.01 1.26 1.48 1.22 1.21 -14.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 20/05/10 11/02/10 23/11/09 27/08/09 19/05/09 -
Price 0.20 0.23 0.28 0.27 0.26 0.30 0.24 -
P/RPS 2.54 3.35 4.97 6.96 7.43 8.14 4.80 -34.55%
P/EPS 18.89 41.35 62.00 -34.17 -21.73 -53.13 81.52 -62.24%
EY 5.29 2.42 1.61 -2.93 -4.60 -1.88 1.23 164.22%
DY 2.50 2.17 0.00 3.62 4.52 3.75 4.58 -33.18%
P/NAPS 1.00 0.01 0.01 1.42 1.37 1.59 1.26 -14.26%

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