[JAVA] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -32.7%
YoY- -65.3%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 197,565 231,843 259,197 280,584 301,443 305,367 313,824 -26.44%
PBT 3,983 11,650 17,159 25,829 38,503 61,654 72,593 -85.43%
Tax 106 116 286 359 414 408 291 -48.83%
NP 4,089 11,766 17,445 26,188 38,917 62,062 72,884 -85.21%
-
NP to SH 4,089 11,771 17,449 26,192 38,921 62,062 72,884 -85.21%
-
Tax Rate -2.66% -1.00% -1.67% -1.39% -1.08% -0.66% -0.40% -
Total Cost 193,476 220,077 241,752 254,396 262,526 243,305 240,940 -13.54%
-
Net Worth 230,726 242,419 239,116 229,140 233,117 245,455 237,429 -1.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,064 6,064 6,064 14,932 14,932 14,932 14,932 -45.01%
Div Payout % 148.31% 51.52% 34.76% 57.01% 38.37% 24.06% 20.49% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 230,726 242,419 239,116 229,140 233,117 245,455 237,429 -1.88%
NOSH 173,478 175,666 173,272 167,255 161,887 152,456 149,326 10.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.07% 5.07% 6.73% 9.33% 12.91% 20.32% 23.22% -
ROE 1.77% 4.86% 7.30% 11.43% 16.70% 25.28% 30.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 113.88 131.98 149.59 167.76 186.21 200.30 210.16 -33.41%
EPS 2.36 6.70 10.07 15.66 24.04 40.71 48.81 -86.60%
DPS 3.50 3.45 3.50 8.93 9.22 9.79 10.00 -50.17%
NAPS 1.33 1.38 1.38 1.37 1.44 1.61 1.59 -11.17%
Adjusted Per Share Value based on latest NOSH - 167,255
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 113.94 133.71 149.48 161.82 173.85 176.11 180.99 -26.44%
EPS 2.36 6.79 10.06 15.11 22.45 35.79 42.03 -85.20%
DPS 3.50 3.50 3.50 8.61 8.61 8.61 8.61 -44.97%
NAPS 1.3306 1.3981 1.379 1.3215 1.3444 1.4156 1.3693 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.74 1.58 1.55 1.69 2.52 2.78 -
P/RPS 0.44 0.56 1.06 0.92 0.91 1.26 1.32 -51.76%
P/EPS 21.21 11.04 15.69 9.90 7.03 6.19 5.70 139.17%
EY 4.71 9.06 6.37 10.10 14.23 16.15 17.56 -58.24%
DY 6.99 4.67 2.22 5.76 5.46 3.89 3.60 55.32%
P/NAPS 0.38 0.54 1.14 1.13 1.17 1.57 1.75 -63.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 26/11/08 29/08/08 30/05/08 28/02/08 30/11/07 03/09/07 -
Price 0.41 0.44 1.30 1.86 1.50 2.02 2.67 -
P/RPS 0.36 0.33 0.87 1.11 0.81 1.01 1.27 -56.68%
P/EPS 17.39 6.57 12.91 11.88 6.24 4.96 5.47 115.45%
EY 5.75 15.23 7.75 8.42 16.03 20.15 18.28 -53.58%
DY 8.53 7.85 2.69 4.80 6.15 4.85 3.75 72.52%
P/NAPS 0.31 0.32 0.94 1.36 1.04 1.25 1.68 -67.42%

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