[JAVA] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -65.26%
YoY- -89.49%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 124,467 140,586 160,722 197,565 231,843 259,197 280,584 -41.80%
PBT -11,298 -11,708 -4,625 3,983 11,650 17,159 25,829 -
Tax 637 467 106 106 116 286 359 46.51%
NP -10,661 -11,241 -4,519 4,089 11,766 17,445 26,188 -
-
NP to SH -10,572 -11,190 -4,515 4,089 11,771 17,449 26,192 -
-
Tax Rate - - - -2.66% -1.00% -1.67% -1.39% -
Total Cost 135,128 151,827 165,241 193,476 220,077 241,752 254,396 -34.38%
-
Net Worth 223,795 221,975 226,793 230,726 242,419 239,116 229,140 -1.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 6,064 6,064 6,064 6,064 14,932 -
Div Payout % - - 0.00% 148.31% 51.52% 34.76% 57.01% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 223,795 221,975 226,793 230,726 242,419 239,116 229,140 -1.55%
NOSH 173,484 173,418 173,124 173,478 175,666 173,272 167,255 2.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -8.57% -8.00% -2.81% 2.07% 5.07% 6.73% 9.33% -
ROE -4.72% -5.04% -1.99% 1.77% 4.86% 7.30% 11.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.75 81.07 92.84 113.88 131.98 149.59 167.76 -43.20%
EPS -6.09 -6.45 -2.61 2.36 6.70 10.07 15.66 -
DPS 0.00 0.00 3.50 3.50 3.45 3.50 8.93 -
NAPS 1.29 1.28 1.31 1.33 1.38 1.38 1.37 -3.92%
Adjusted Per Share Value based on latest NOSH - 173,478
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.78 81.08 92.69 113.94 133.71 149.48 161.82 -41.80%
EPS -6.10 -6.45 -2.60 2.36 6.79 10.06 15.11 -
DPS 0.00 0.00 3.50 3.50 3.50 3.50 8.61 -
NAPS 1.2907 1.2802 1.308 1.3306 1.3981 1.379 1.3215 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.62 0.45 0.50 0.74 1.58 1.55 -
P/RPS 0.86 0.76 0.48 0.44 0.56 1.06 0.92 -4.39%
P/EPS -10.17 -9.61 -17.25 21.21 11.04 15.69 9.90 -
EY -9.83 -10.41 -5.80 4.71 9.06 6.37 10.10 -
DY 0.00 0.00 7.78 6.99 4.67 2.22 5.76 -
P/NAPS 0.48 0.48 0.34 0.38 0.54 1.14 1.13 -43.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 22/05/09 24/02/09 26/11/08 29/08/08 30/05/08 -
Price 0.61 0.69 0.70 0.41 0.44 1.30 1.86 -
P/RPS 0.85 0.85 0.75 0.36 0.33 0.87 1.11 -16.28%
P/EPS -10.01 -10.69 -26.84 17.39 6.57 12.91 11.88 -
EY -9.99 -9.35 -3.73 5.75 15.23 7.75 8.42 -
DY 0.00 0.00 5.00 8.53 7.85 2.69 4.80 -
P/NAPS 0.47 0.54 0.53 0.31 0.32 0.94 1.36 -50.72%

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