[JAVA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 84.06%
YoY- 285.93%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 59,768 131,017 134,905 139,658 115,136 140,586 131,077 -40.72%
PBT -15,776 6,903 7,772 8,280 4,424 -11,712 -8,322 53.11%
Tax 256 -4 0 0 0 467 -244 -
NP -15,520 6,899 7,772 8,280 4,424 -11,245 -8,566 48.56%
-
NP to SH -15,316 7,045 7,892 8,430 4,580 -11,195 -8,562 47.30%
-
Tax Rate - 0.06% 0.00% 0.00% 0.00% - - -
Total Cost 75,288 124,118 127,133 131,378 110,712 151,831 139,643 -33.73%
-
Net Worth 225,235 228,984 229,122 227,228 223,795 222,084 227,373 -0.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 225,235 228,984 229,122 227,228 223,795 222,084 227,373 -0.62%
NOSH 173,257 173,472 173,577 173,456 173,484 173,503 173,567 -0.11%
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 -25.97% 5.27% 5.76% 5.93% 3.84% -8.00% -6.54% -
ROE -6.80% 3.08% 3.44% 3.71% 2.05% -5.04% -3.77% -
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 34.50 75.53 77.72 80.51 66.37 81.03 75.52 -40.65%
EPS -8.84 4.06 4.55 4.86 2.64 -6.45 -4.93 47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.32 1.31 1.29 1.28 1.31 -0.50%
Adjusted Per Share Value based on latest NOSH - 173,446
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.47 75.56 77.80 80.54 66.40 81.08 75.59 -40.72%
EPS -8.83 4.06 4.55 4.86 2.64 -6.46 -4.94 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.299 1.3206 1.3214 1.3105 1.2907 1.2808 1.3113 -0.62%
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 0.60 0.63 0.74 0.61 0.62 0.62 0.45 -
P/RPS 1.74 0.83 0.95 0.76 0.93 0.77 0.60 103.22%
P/EPS -6.79 15.51 16.28 12.55 23.48 -9.61 -9.12 -17.83%
EY -14.73 6.45 6.14 7.97 4.26 -10.41 -10.96 21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.56 0.47 0.48 0.48 0.34 22.30%
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 30/11/10 30/08/10 12/05/10 05/02/10 23/11/09 25/08/09 22/05/09 -
Price 0.51 0.55 0.66 0.65 0.61 0.69 0.70 -
P/RPS 1.48 0.73 0.85 0.81 0.92 0.85 0.93 36.26%
P/EPS -5.77 13.54 14.52 13.37 23.11 -10.69 -14.19 -45.08%
EY -17.33 7.38 6.89 7.48 4.33 -9.35 -7.05 82.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.50 0.50 0.47 0.54 0.53 -18.47%

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