[JAVA] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -11.66%
YoY- -329.09%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,017 34,218 38,438 59,900 67,420 74,001 76,456 -45.10%
PBT -42,065 -48,831 -50,542 -66,464 -59,547 -53,041 -46,845 -6.90%
Tax 33 33 0 -32 -32 -32 -32 -
NP -42,032 -48,798 -50,542 -66,496 -59,579 -53,073 -46,877 -6.99%
-
NP to SH -41,386 -48,219 -50,068 -66,063 -59,165 -52,707 -46,511 -7.46%
-
Tax Rate - - - - - - - -
Total Cost 73,049 83,016 88,980 126,396 126,999 127,074 123,333 -29.40%
-
Net Worth 116,015 116,037 121,361 138,734 157,844 164,855 171,700 -22.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 116,015 116,037 121,361 138,734 157,844 164,855 171,700 -22.94%
NOSH 173,157 173,189 173,373 173,418 173,455 173,532 173,435 -0.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -135.51% -142.61% -131.49% -111.01% -88.37% -71.72% -61.31% -
ROE -35.67% -41.55% -41.26% -47.62% -37.48% -31.97% -27.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.91 19.76 22.17 34.54 38.87 42.64 44.08 -45.05%
EPS -23.90 -27.84 -28.88 -38.09 -34.11 -30.37 -26.82 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.70 0.80 0.91 0.95 0.99 -22.86%
Adjusted Per Share Value based on latest NOSH - 173,418
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.89 19.73 22.17 34.55 38.88 42.68 44.09 -45.10%
EPS -23.87 -27.81 -28.87 -38.10 -34.12 -30.40 -26.82 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6691 0.6692 0.6999 0.8001 0.9103 0.9507 0.9902 -22.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.48 0.50 0.48 0.49 0.50 0.60 0.57 -
P/RPS 2.68 2.53 2.17 1.42 1.29 1.41 1.29 62.59%
P/EPS -2.01 -1.80 -1.66 -1.29 -1.47 -1.98 -2.13 -3.78%
EY -49.79 -55.68 -60.16 -77.74 -68.22 -50.62 -47.05 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.69 0.61 0.55 0.63 0.58 15.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 13/02/13 29/11/12 30/08/12 -
Price 0.42 0.46 0.425 0.51 0.46 0.51 0.59 -
P/RPS 2.34 2.33 1.92 1.48 1.18 1.20 1.34 44.86%
P/EPS -1.76 -1.65 -1.47 -1.34 -1.35 -1.68 -2.20 -13.78%
EY -56.91 -60.53 -67.95 -74.70 -74.15 -59.55 -45.45 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.61 0.64 0.51 0.54 0.60 3.29%

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