[JAVA] QoQ TTM Result on 30-Sep-2014

Stock
[JAVA] JAVA BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -2.2%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,126 32,749 43,233 43,557 40,215 33,501 31,017 -30.17%
PBT -19,053 -38,620 -40,772 -35,720 -35,028 -27,048 -42,065 -41.10%
Tax 13 18 -10 -10 23 23 33 -46.35%
NP -19,040 -38,602 -40,782 -35,730 -35,005 -27,025 -42,032 -41.10%
-
NP to SH -18,450 -37,907 -40,032 -35,137 -34,380 -26,393 -41,386 -41.72%
-
Tax Rate - - - - - - - -
Total Cost 37,166 71,351 84,015 79,287 75,220 60,526 73,049 -36.34%
-
Net Worth 67,708 72,659 76,441 79,842 86,671 111,167 116,015 -30.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 67,708 72,659 76,441 79,842 86,671 111,167 116,015 -30.23%
NOSH 173,612 173,000 173,730 173,571 173,342 173,699 173,157 0.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -105.04% -117.87% -94.33% -82.03% -87.04% -80.67% -135.51% -
ROE -27.25% -52.17% -52.37% -44.01% -39.67% -23.74% -35.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 18.93 24.89 25.09 23.20 19.29 17.91 -30.28%
EPS -10.63 -21.91 -23.04 -20.24 -19.83 -15.19 -23.90 -41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.44 0.46 0.50 0.64 0.67 -30.35%
Adjusted Per Share Value based on latest NOSH - 173,571
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.45 18.89 24.93 25.12 23.19 19.32 17.89 -30.19%
EPS -10.64 -21.86 -23.09 -20.26 -19.83 -15.22 -23.87 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3905 0.419 0.4408 0.4605 0.4998 0.6411 0.6691 -30.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.26 0.29 0.32 0.435 0.445 0.435 0.48 -
P/RPS 2.49 1.53 1.29 1.73 1.92 2.26 2.68 -4.79%
P/EPS -2.45 -1.32 -1.39 -2.15 -2.24 -2.86 -2.01 14.14%
EY -40.87 -75.56 -72.01 -46.54 -44.57 -34.93 -49.79 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 0.95 0.89 0.68 0.72 -4.69%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 30/05/14 27/02/14 -
Price 0.16 0.245 0.29 0.34 0.495 0.47 0.42 -
P/RPS 1.53 1.29 1.17 1.35 2.13 2.44 2.34 -24.72%
P/EPS -1.51 -1.12 -1.26 -1.68 -2.50 -3.09 -1.76 -9.73%
EY -66.42 -89.43 -79.46 -59.54 -40.07 -32.33 -56.91 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.66 0.74 0.99 0.73 0.63 -24.96%

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