[JAVA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -37.29%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 231,843 259,197 280,584 301,443 305,367 313,824 333,895 -21.53%
PBT 11,650 17,159 25,829 38,503 61,654 72,593 75,937 -71.24%
Tax 116 286 359 414 408 291 -429 -
NP 11,766 17,445 26,188 38,917 62,062 72,884 75,508 -70.94%
-
NP to SH 11,771 17,449 26,192 38,921 62,062 72,884 75,477 -70.92%
-
Tax Rate -1.00% -1.67% -1.39% -1.08% -0.66% -0.40% 0.56% -
Total Cost 220,077 241,752 254,396 262,526 243,305 240,940 258,387 -10.12%
-
Net Worth 242,419 239,116 229,140 233,117 245,455 237,429 160,542 31.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,064 6,064 14,932 14,932 14,932 14,932 4,332 25.05%
Div Payout % 51.52% 34.76% 57.01% 38.37% 24.06% 20.49% 5.74% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 242,419 239,116 229,140 233,117 245,455 237,429 160,542 31.52%
NOSH 175,666 173,272 167,255 161,887 152,456 149,326 145,947 13.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.07% 6.73% 9.33% 12.91% 20.32% 23.22% 22.61% -
ROE 4.86% 7.30% 11.43% 16.70% 25.28% 30.70% 47.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 131.98 149.59 167.76 186.21 200.30 210.16 228.78 -30.63%
EPS 6.70 10.07 15.66 24.04 40.71 48.81 51.72 -74.30%
DPS 3.45 3.50 8.93 9.22 9.79 10.00 2.97 10.47%
NAPS 1.38 1.38 1.37 1.44 1.61 1.59 1.10 16.27%
Adjusted Per Share Value based on latest NOSH - 161,887
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 133.71 149.48 161.82 173.85 176.11 180.99 192.56 -21.53%
EPS 6.79 10.06 15.11 22.45 35.79 42.03 43.53 -70.92%
DPS 3.50 3.50 8.61 8.61 8.61 8.61 2.50 25.06%
NAPS 1.3981 1.379 1.3215 1.3444 1.4156 1.3693 0.9259 31.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.74 1.58 1.55 1.69 2.52 2.78 3.20 -
P/RPS 0.56 1.06 0.92 0.91 1.26 1.32 1.40 -45.62%
P/EPS 11.04 15.69 9.90 7.03 6.19 5.70 6.19 46.91%
EY 9.06 6.37 10.10 14.23 16.15 17.56 16.16 -31.93%
DY 4.67 2.22 5.76 5.46 3.89 3.60 0.93 192.37%
P/NAPS 0.54 1.14 1.13 1.17 1.57 1.75 2.91 -67.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 30/05/08 28/02/08 30/11/07 03/09/07 31/05/07 -
Price 0.44 1.30 1.86 1.50 2.02 2.67 2.98 -
P/RPS 0.33 0.87 1.11 0.81 1.01 1.27 1.30 -59.80%
P/EPS 6.57 12.91 11.88 6.24 4.96 5.47 5.76 9.14%
EY 15.23 7.75 8.42 16.03 20.15 18.28 17.35 -8.29%
DY 7.85 2.69 4.80 6.15 4.85 3.75 1.00 293.50%
P/NAPS 0.32 0.94 1.36 1.04 1.25 1.68 2.71 -75.83%

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