[JAVA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.31%
YoY- -43.63%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,378 9,018 18,126 32,749 43,233 43,557 40,215 -84.74%
PBT -36,302 -17,376 -19,053 -38,620 -40,772 -35,720 -35,028 2.40%
Tax 13 13 13 18 -10 -10 23 -31.56%
NP -36,289 -17,363 -19,040 -38,602 -40,782 -35,730 -35,005 2.42%
-
NP to SH -35,973 -16,789 -18,450 -37,907 -40,032 -35,137 -34,380 3.05%
-
Tax Rate - - - - - - - -
Total Cost 38,667 26,381 37,166 71,351 84,015 79,287 75,220 -35.75%
-
Net Worth 32,938 55,465 67,708 72,659 76,441 79,842 86,671 -47.44%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 32,938 55,465 67,708 72,659 76,441 79,842 86,671 -47.44%
NOSH 173,360 173,328 173,612 173,000 173,730 173,571 173,342 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1,526.03% -192.54% -105.04% -117.87% -94.33% -82.03% -87.04% -
ROE -109.21% -30.27% -27.25% -52.17% -52.37% -44.01% -39.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.37 5.20 10.44 18.93 24.89 25.09 23.20 -84.75%
EPS -20.75 -9.69 -10.63 -21.91 -23.04 -20.24 -19.83 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.32 0.39 0.42 0.44 0.46 0.50 -47.44%
Adjusted Per Share Value based on latest NOSH - 173,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.37 5.20 10.45 18.89 24.93 25.12 23.19 -84.75%
EPS -20.75 -9.68 -10.64 -21.86 -23.09 -20.26 -19.83 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.3199 0.3905 0.419 0.4408 0.4605 0.4998 -47.43%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.20 0.195 0.26 0.29 0.32 0.435 0.445 -
P/RPS 14.58 3.75 2.49 1.53 1.29 1.73 1.92 284.91%
P/EPS -0.96 -2.01 -2.45 -1.32 -1.39 -2.15 -2.24 -43.06%
EY -103.75 -49.67 -40.87 -75.56 -72.01 -46.54 -44.57 75.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.61 0.67 0.69 0.73 0.95 0.89 11.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.125 0.28 0.16 0.245 0.29 0.34 0.495 -
P/RPS 9.11 5.38 1.53 1.29 1.17 1.35 2.13 162.79%
P/EPS -0.60 -2.89 -1.51 -1.12 -1.26 -1.68 -2.50 -61.27%
EY -166.00 -34.59 -66.42 -89.43 -79.46 -59.54 -40.07 157.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 0.41 0.58 0.66 0.74 0.99 -23.62%

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