[JFTECH] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[JFTECH] JF TECHNOLOGY BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 156.1%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
JFTECH's Result
JFTECH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,155 9,957 8,671 7,115 4,987 4,109 4,525 82.18%
PBT 2,630 1,925 1,259 495 -1,147 -1,547 -761 -
Tax -882 -588 -557 75 131 141 68 -
NP 1,748 1,337 702 570 -1,016 -1,406 -693 -
-
NP to SH 1,748 1,337 702 570 -1,016 -1,406 -693 -
-
Tax Rate 33.54% 30.55% 44.24% -15.15% - - - -
Total Cost 9,407 8,620 7,969 6,545 6,003 5,515 5,218 47.96%
-
Net Worth 24,937 25,271 2,457,546 2,455,022 24,428 22,242 23,183 4.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 631 631 631 - 1,256 1,381 1,381 -40.59%
Div Payout % 36.10% 47.20% 89.90% - 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,937 25,271 2,457,546 2,455,022 24,428 22,242 23,183 4.96%
NOSH 125,249 126,296 126,222 126,222 128,571 117,500 122,727 1.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.67% 13.43% 8.10% 8.01% -20.37% -34.22% -15.31% -
ROE 7.01% 5.29% 0.03% 0.02% -4.16% -6.32% -2.99% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.91 7.88 6.87 5.64 3.88 3.50 3.69 79.69%
EPS 1.40 1.06 0.56 0.45 -0.79 -1.20 -0.56 -
DPS 0.50 0.50 0.50 0.00 0.98 1.18 1.13 -41.84%
NAPS 0.1991 0.2001 19.47 19.45 0.19 0.1893 0.1889 3.55%
Adjusted Per Share Value based on latest NOSH - 126,222
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.20 1.07 0.94 0.77 0.54 0.44 0.49 81.39%
EPS 0.19 0.14 0.08 0.06 -0.11 -0.15 -0.07 -
DPS 0.07 0.07 0.07 0.00 0.14 0.15 0.15 -39.75%
NAPS 0.0269 0.0273 2.6509 2.6482 0.0264 0.024 0.025 4.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.19 0.19 0.25 0.24 0.28 0.23 -
P/RPS 2.13 2.41 2.77 4.44 6.19 8.01 6.24 -51.06%
P/EPS 13.61 17.95 34.16 55.36 -30.37 -23.40 -40.73 -
EY 7.35 5.57 2.93 1.81 -3.29 -4.27 -2.46 -
DY 2.63 2.63 2.63 0.00 4.07 4.20 4.90 -33.88%
P/NAPS 0.95 0.95 0.01 0.01 1.26 1.48 1.22 -15.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/11/10 30/08/10 20/05/10 11/02/10 23/11/09 27/08/09 -
Price 0.18 0.20 0.23 0.28 0.27 0.26 0.30 -
P/RPS 2.02 2.54 3.35 4.97 6.96 7.43 8.14 -60.40%
P/EPS 12.90 18.89 41.35 62.00 -34.17 -21.73 -53.13 -
EY 7.75 5.29 2.42 1.61 -2.93 -4.60 -1.88 -
DY 2.78 2.50 2.17 0.00 3.62 4.52 3.75 -18.04%
P/NAPS 0.90 1.00 0.01 0.01 1.42 1.37 1.59 -31.50%

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