[JAVA] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -4203.3%
YoY- -39.75%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,840 41,820 76,456 62,153 59,912 51,640 53,161 -14.69%
PBT -26,020 -26,896 -46,845 -17,748 -616 -2,112 -12,058 66.60%
Tax 0 0 -32 0 0 0 157 -
NP -26,020 -26,896 -46,877 -17,748 -616 -2,112 -11,901 68.05%
-
NP to SH -25,712 -26,724 -46,511 -17,385 -404 -1,940 -11,687 68.75%
-
Tax Rate - - - - - - - -
Total Cost 67,860 68,716 123,333 79,901 60,528 53,752 65,062 2.83%
-
Net Worth 157,880 164,855 171,688 204,601 210,416 216,517 216,747 -18.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 157,880 164,855 171,688 204,601 210,416 216,517 216,747 -18.96%
NOSH 173,495 173,532 173,422 173,390 168,333 173,214 173,397 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -62.19% -64.31% -61.31% -28.56% -1.03% -4.09% -22.39% -
ROE -16.29% -16.21% -27.09% -8.50% -0.19% -0.90% -5.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.12 24.10 44.09 35.85 35.59 29.81 30.66 -14.71%
EPS -14.82 -15.40 -26.82 -10.03 -0.24 -1.12 -6.74 68.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.95 0.99 1.18 1.25 1.25 1.25 -18.99%
Adjusted Per Share Value based on latest NOSH - 173,472
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.13 24.12 44.09 35.84 34.55 29.78 30.66 -14.69%
EPS -14.83 -15.41 -26.82 -10.03 -0.23 -1.12 -6.74 68.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9105 0.9507 0.9902 1.18 1.2135 1.2487 1.25 -18.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.57 0.62 0.73 0.41 0.72 -
P/RPS 2.07 2.49 1.29 1.73 2.05 1.38 2.35 -8.07%
P/EPS -3.37 -3.90 -2.13 -6.18 -304.17 -36.61 -10.68 -53.48%
EY -29.64 -25.67 -47.05 -16.17 -0.33 -2.73 -9.36 114.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.58 0.53 0.58 0.33 0.58 -3.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 13/02/13 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 22/08/11 -
Price 0.46 0.51 0.59 0.55 0.58 0.75 0.49 -
P/RPS 1.91 2.12 1.34 1.53 1.63 2.52 1.60 12.47%
P/EPS -3.10 -3.31 -2.20 -5.49 -241.67 -66.96 -7.27 -43.20%
EY -32.22 -30.20 -45.46 -18.23 -0.41 -1.49 -13.76 75.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.60 0.47 0.46 0.60 0.39 19.48%

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