[JAVA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 90.35%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,215 25,121 13,499 6,235 38,438 30,058 20,920 54.78%
PBT -35,028 -9,436 -4,533 -5,013 -50,542 -32,930 -13,010 93.88%
Tax 23 23 33 33 0 0 0 -
NP -35,005 -9,413 -4,500 -4,980 -50,542 -32,930 -13,010 93.80%
-
NP to SH -34,381 -8,916 -4,147 -4,832 -50,068 -32,591 -12,856 93.01%
-
Tax Rate - - - - - - - -
Total Cost 75,220 34,534 17,999 11,215 88,980 62,988 33,930 70.26%
-
Net Worth 86,689 111,016 115,290 116,037 119,661 138,685 157,880 -33.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 86,689 111,016 115,290 116,037 119,661 138,685 157,880 -33.01%
NOSH 173,378 173,463 172,074 173,189 173,422 173,356 173,495 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -87.04% -37.47% -33.34% -79.87% -131.49% -109.55% -62.19% -
ROE -39.66% -8.03% -3.60% -4.16% -41.84% -23.50% -8.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.19 14.48 7.84 3.60 22.16 17.34 12.06 54.81%
EPS -19.83 -5.14 -2.41 -2.79 -28.88 -18.80 -7.41 93.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.64 0.67 0.67 0.69 0.80 0.91 -32.98%
Adjusted Per Share Value based on latest NOSH - 173,189
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.19 14.49 7.79 3.60 22.17 17.33 12.06 54.81%
EPS -19.83 -5.14 -2.39 -2.79 -28.87 -18.80 -7.41 93.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.6402 0.6649 0.6692 0.6901 0.7998 0.9105 -33.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.445 0.435 0.48 0.50 0.48 0.49 0.50 -
P/RPS 1.92 3.00 6.12 13.89 2.17 2.83 4.15 -40.26%
P/EPS -2.24 -8.46 -19.92 -17.92 -1.66 -2.61 -6.75 -52.16%
EY -44.56 -11.82 -5.02 -5.58 -60.15 -38.37 -14.82 108.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.72 0.75 0.70 0.61 0.55 37.95%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 29/11/13 30/08/13 31/05/13 13/02/13 -
Price 0.495 0.47 0.42 0.46 0.425 0.51 0.46 -
P/RPS 2.13 3.25 5.35 12.78 1.92 2.94 3.81 -32.20%
P/EPS -2.50 -9.14 -17.43 -16.49 -1.47 -2.71 -6.21 -45.56%
EY -40.06 -10.94 -5.74 -6.07 -67.93 -36.86 -16.11 83.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.73 0.63 0.69 0.62 0.64 0.51 55.80%

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