[JAVA] YoY Annualized Quarter 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- 84.06%
YoY- 285.93%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,840 59,912 55,856 139,658 150,060 273,324 298,086 -27.88%
PBT -26,020 -616 -15,366 8,280 -4,166 22,186 90,366 -
Tax 0 0 186 0 -366 -6 -252 -
NP -26,020 -616 -15,180 8,280 -4,532 22,180 90,114 -
-
NP to SH -25,712 -404 -14,952 8,430 -4,534 22,188 90,114 -
-
Tax Rate - - - 0.00% - 0.03% 0.28% -
Total Cost 67,860 60,528 71,036 131,378 154,592 251,144 207,972 -17.01%
-
Net Worth 157,880 210,416 225,159 227,228 230,161 225,959 166,938 -0.92%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 157,880 210,416 225,159 227,228 230,161 225,959 166,938 -0.92%
NOSH 173,495 168,333 175,905 173,456 173,053 156,916 165,286 0.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -62.19% -1.03% -27.18% 5.93% -3.02% 8.11% 30.23% -
ROE -16.29% -0.19% -6.64% 3.71% -1.97% 9.82% 53.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.12 35.59 31.75 80.51 86.71 174.18 180.35 -28.46%
EPS -14.82 -0.24 -8.50 4.86 -2.62 14.14 54.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.25 1.28 1.31 1.33 1.44 1.01 -1.72%
Adjusted Per Share Value based on latest NOSH - 173,446
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.13 34.55 32.21 80.54 86.54 157.63 171.91 -27.88%
EPS -14.83 -0.23 -8.62 4.86 -2.61 12.80 51.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9105 1.2135 1.2985 1.3105 1.3274 1.3031 0.9628 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.73 0.60 0.61 0.50 1.69 1.65 -
P/RPS 2.07 2.05 1.89 0.76 0.58 0.97 0.91 14.66%
P/EPS -3.37 -304.17 -7.06 12.55 -19.08 11.95 3.03 -
EY -29.64 -0.33 -14.17 7.97 -5.24 8.37 33.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.47 0.47 0.38 1.17 1.63 -16.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 13/02/13 29/02/12 28/02/11 05/02/10 24/02/09 28/02/08 27/02/07 -
Price 0.46 0.58 0.63 0.65 0.41 1.50 3.02 -
P/RPS 1.91 1.63 1.98 0.81 0.47 0.86 1.67 2.26%
P/EPS -3.10 -241.67 -7.41 13.37 -15.65 10.61 5.54 -
EY -32.22 -0.41 -13.49 7.48 -6.39 9.43 18.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.49 0.50 0.31 1.04 2.99 -25.50%

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