[JAVA] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -32.54%
YoY- -81.03%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 140,586 160,722 197,565 231,843 259,197 280,584 301,443 -39.88%
PBT -11,708 -4,625 3,983 11,650 17,159 25,829 38,503 -
Tax 467 106 106 116 286 359 414 8.37%
NP -11,241 -4,519 4,089 11,766 17,445 26,188 38,917 -
-
NP to SH -11,190 -4,515 4,089 11,771 17,449 26,192 38,921 -
-
Tax Rate - - -2.66% -1.00% -1.67% -1.39% -1.08% -
Total Cost 151,827 165,241 193,476 220,077 241,752 254,396 262,526 -30.60%
-
Net Worth 221,975 226,793 230,726 242,419 239,116 229,140 233,117 -3.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 6,064 6,064 6,064 6,064 14,932 14,932 -
Div Payout % - 0.00% 148.31% 51.52% 34.76% 57.01% 38.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 221,975 226,793 230,726 242,419 239,116 229,140 233,117 -3.21%
NOSH 173,418 173,124 173,478 175,666 173,272 167,255 161,887 4.69%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -8.00% -2.81% 2.07% 5.07% 6.73% 9.33% 12.91% -
ROE -5.04% -1.99% 1.77% 4.86% 7.30% 11.43% 16.70% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.07 92.84 113.88 131.98 149.59 167.76 186.21 -42.58%
EPS -6.45 -2.61 2.36 6.70 10.07 15.66 24.04 -
DPS 0.00 3.50 3.50 3.45 3.50 8.93 9.22 -
NAPS 1.28 1.31 1.33 1.38 1.38 1.37 1.44 -7.55%
Adjusted Per Share Value based on latest NOSH - 175,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.08 92.69 113.94 133.71 149.48 161.82 173.85 -39.88%
EPS -6.45 -2.60 2.36 6.79 10.06 15.11 22.45 -
DPS 0.00 3.50 3.50 3.50 3.50 8.61 8.61 -
NAPS 1.2802 1.308 1.3306 1.3981 1.379 1.3215 1.3444 -3.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.45 0.50 0.74 1.58 1.55 1.69 -
P/RPS 0.76 0.48 0.44 0.56 1.06 0.92 0.91 -11.32%
P/EPS -9.61 -17.25 21.21 11.04 15.69 9.90 7.03 -
EY -10.41 -5.80 4.71 9.06 6.37 10.10 14.23 -
DY 0.00 7.78 6.99 4.67 2.22 5.76 5.46 -
P/NAPS 0.48 0.34 0.38 0.54 1.14 1.13 1.17 -44.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 22/05/09 24/02/09 26/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.69 0.70 0.41 0.44 1.30 1.86 1.50 -
P/RPS 0.85 0.75 0.36 0.33 0.87 1.11 0.81 3.26%
P/EPS -10.69 -26.84 17.39 6.57 12.91 11.88 6.24 -
EY -9.35 -3.73 5.75 15.23 7.75 8.42 16.03 -
DY 0.00 5.00 8.53 7.85 2.69 4.80 6.15 -
P/NAPS 0.54 0.53 0.31 0.32 0.94 1.36 1.04 -35.42%

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