[JAVA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 55.46%
YoY- -215.16%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 117,175 131,017 143,457 135,385 124,467 140,586 160,722 -18.98%
PBT 1,853 6,903 363 -5,485 -11,298 -11,708 -4,625 -
Tax 60 -4 650 650 637 467 106 -31.54%
NP 1,913 6,899 1,013 -4,835 -10,661 -11,241 -4,519 -
-
NP to SH 2,071 7,045 1,150 -4,709 -10,572 -11,190 -4,515 -
-
Tax Rate -3.24% 0.06% -179.06% - - - - -
Total Cost 115,262 124,118 142,444 140,220 135,128 151,827 165,241 -21.33%
-
Net Worth 225,235 228,258 229,518 227,214 223,795 221,975 226,793 -0.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 6,064 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 225,235 228,258 229,518 227,214 223,795 221,975 226,793 -0.45%
NOSH 173,257 172,923 173,877 173,446 173,484 173,418 173,124 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.63% 5.27% 0.71% -3.57% -8.57% -8.00% -2.81% -
ROE 0.92% 3.09% 0.50% -2.07% -4.72% -5.04% -1.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.63 75.77 82.50 78.06 71.75 81.07 92.84 -19.02%
EPS 1.20 4.07 0.66 -2.71 -6.09 -6.45 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.30 1.32 1.32 1.31 1.29 1.28 1.31 -0.50%
Adjusted Per Share Value based on latest NOSH - 173,446
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.58 75.56 82.73 78.08 71.78 81.08 92.69 -18.97%
EPS 1.19 4.06 0.66 -2.72 -6.10 -6.45 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.299 1.3164 1.3237 1.3104 1.2907 1.2802 1.308 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.63 0.74 0.61 0.62 0.62 0.45 -
P/RPS 0.89 0.83 0.90 0.78 0.86 0.76 0.48 50.86%
P/EPS 50.20 15.46 111.89 -22.47 -10.17 -9.61 -17.25 -
EY 1.99 6.47 0.89 -4.45 -9.83 -10.41 -5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 0.46 0.48 0.56 0.47 0.48 0.48 0.34 22.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 12/05/10 05/02/10 23/11/09 25/08/09 22/05/09 -
Price 0.51 0.55 0.66 0.65 0.61 0.69 0.70 -
P/RPS 0.75 0.73 0.80 0.83 0.85 0.85 0.75 0.00%
P/EPS 42.67 13.50 99.79 -23.94 -10.01 -10.69 -26.84 -
EY 2.34 7.41 1.00 -4.18 -9.99 -9.35 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.39 0.42 0.50 0.50 0.47 0.54 0.53 -18.47%

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