[JAVA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -6.38%
YoY- 192.17%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,856 59,768 131,017 134,905 139,658 115,136 140,586 -45.86%
PBT -15,366 -15,776 6,903 7,772 8,280 4,424 -11,712 19.78%
Tax 186 256 -4 0 0 0 467 -45.77%
NP -15,180 -15,520 6,899 7,772 8,280 4,424 -11,245 22.07%
-
NP to SH -14,952 -15,316 7,045 7,892 8,430 4,580 -11,195 21.21%
-
Tax Rate - - 0.06% 0.00% 0.00% 0.00% - -
Total Cost 71,036 75,288 124,118 127,133 131,378 110,712 151,831 -39.64%
-
Net Worth 225,159 225,235 228,984 229,122 227,228 223,795 222,084 0.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 225,159 225,235 228,984 229,122 227,228 223,795 222,084 0.91%
NOSH 175,905 173,257 173,472 173,577 173,456 173,484 173,503 0.91%
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 -27.18% -25.97% 5.27% 5.76% 5.93% 3.84% -8.00% -
ROE -6.64% -6.80% 3.08% 3.44% 3.71% 2.05% -5.04% -
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 31.75 34.50 75.53 77.72 80.51 66.37 81.03 -46.36%
EPS -8.50 -8.84 4.06 4.55 4.86 2.64 -6.45 20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.32 1.32 1.31 1.29 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 173,877
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.21 34.47 75.56 77.80 80.54 66.40 81.08 -45.86%
EPS -8.62 -8.83 4.06 4.55 4.86 2.64 -6.46 21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2985 1.299 1.3206 1.3214 1.3105 1.2907 1.2808 0.91%
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 0.60 0.60 0.63 0.74 0.61 0.62 0.62 -
P/RPS 1.89 1.74 0.83 0.95 0.76 0.93 0.77 81.66%
P/EPS -7.06 -6.79 15.51 16.28 12.55 23.48 -9.61 -18.53%
EY -14.17 -14.73 6.45 6.14 7.97 4.26 -10.41 22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.48 0.56 0.47 0.48 0.48 -1.38%
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 28/02/11 30/11/10 30/08/10 12/05/10 05/02/10 23/11/09 25/08/09 -
Price 0.63 0.51 0.55 0.66 0.65 0.61 0.69 -
P/RPS 1.98 1.48 0.73 0.85 0.81 0.92 0.85 75.45%
P/EPS -7.41 -5.77 13.54 14.52 13.37 23.11 -10.69 -21.62%
EY -13.49 -17.33 7.38 6.89 7.48 4.33 -9.35 27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.42 0.50 0.50 0.47 0.54 -6.25%

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