[JAVA] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -210.42%
YoY- -117.24%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 135,385 124,467 140,586 160,722 197,565 231,843 259,197 -35.06%
PBT -5,485 -11,298 -11,708 -4,625 3,983 11,650 17,159 -
Tax 650 637 467 106 106 116 286 72.60%
NP -4,835 -10,661 -11,241 -4,519 4,089 11,766 17,445 -
-
NP to SH -4,709 -10,572 -11,190 -4,515 4,089 11,771 17,449 -
-
Tax Rate - - - - -2.66% -1.00% -1.67% -
Total Cost 140,220 135,128 151,827 165,241 193,476 220,077 241,752 -30.38%
-
Net Worth 227,214 223,795 221,975 226,793 230,726 242,419 239,116 -3.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 6,064 6,064 6,064 6,064 -
Div Payout % - - - 0.00% 148.31% 51.52% 34.76% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 227,214 223,795 221,975 226,793 230,726 242,419 239,116 -3.33%
NOSH 173,446 173,484 173,418 173,124 173,478 175,666 173,272 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.57% -8.57% -8.00% -2.81% 2.07% 5.07% 6.73% -
ROE -2.07% -4.72% -5.04% -1.99% 1.77% 4.86% 7.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.06 71.75 81.07 92.84 113.88 131.98 149.59 -35.10%
EPS -2.71 -6.09 -6.45 -2.61 2.36 6.70 10.07 -
DPS 0.00 0.00 0.00 3.50 3.50 3.45 3.50 -
NAPS 1.31 1.29 1.28 1.31 1.33 1.38 1.38 -3.40%
Adjusted Per Share Value based on latest NOSH - 173,124
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.08 71.78 81.08 92.69 113.94 133.71 149.48 -35.06%
EPS -2.72 -6.10 -6.45 -2.60 2.36 6.79 10.06 -
DPS 0.00 0.00 0.00 3.50 3.50 3.50 3.50 -
NAPS 1.3104 1.2907 1.2802 1.308 1.3306 1.3981 1.379 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.61 0.62 0.62 0.45 0.50 0.74 1.58 -
P/RPS 0.78 0.86 0.76 0.48 0.44 0.56 1.06 -18.44%
P/EPS -22.47 -10.17 -9.61 -17.25 21.21 11.04 15.69 -
EY -4.45 -9.83 -10.41 -5.80 4.71 9.06 6.37 -
DY 0.00 0.00 0.00 7.78 6.99 4.67 2.22 -
P/NAPS 0.47 0.48 0.48 0.34 0.38 0.54 1.14 -44.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 23/11/09 25/08/09 22/05/09 24/02/09 26/11/08 29/08/08 -
Price 0.65 0.61 0.69 0.70 0.41 0.44 1.30 -
P/RPS 0.83 0.85 0.85 0.75 0.36 0.33 0.87 -3.08%
P/EPS -23.94 -10.01 -10.69 -26.84 17.39 6.57 12.91 -
EY -4.18 -9.99 -9.35 -3.73 5.75 15.23 7.75 -
DY 0.00 0.00 0.00 5.00 8.53 7.85 2.69 -
P/NAPS 0.50 0.47 0.54 0.53 0.31 0.32 0.94 -34.27%

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