[JAVA] YoY Cumulative 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- 268.12%
YoY- 285.93%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,920 29,956 27,928 69,829 75,030 136,662 149,043 -27.88%
PBT -13,010 -308 -7,683 4,140 -2,083 11,093 45,183 -
Tax 0 0 93 0 -183 -3 -126 -
NP -13,010 -308 -7,590 4,140 -2,266 11,090 45,057 -
-
NP to SH -12,856 -202 -7,476 4,215 -2,267 11,094 45,057 -
-
Tax Rate - - - 0.00% - 0.03% 0.28% -
Total Cost 33,930 30,264 35,518 65,689 77,296 125,572 103,986 -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 -8.14% -0.10% -3.32% 1.85% -0.98% 4.91% 26.99% -
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 12.06 17.80 15.88 40.26 43.36 87.09 90.17 -28.46%
EPS -7.41 -0.12 -4.25 2.43 -1.31 7.07 27.26 -
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 12.06 17.28 16.11 40.27 43.27 78.81 85.96 -27.89%
EPS -7.41 -0.12 -4.31 2.43 -1.31 6.40 25.99 -
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 4.15 4.10 3.78 1.52 1.15 1.94 1.83 14.60%
P/EPS -6.75 -608.33 -14.12 25.10 -38.17 23.90 6.05 -
EY -14.82 -0.16 -7.08 3.98 -2.62 4.18 16.52 -
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 3.81 3.26 3.97 1.61 0.95 1.72 3.35 2.16%
P/EPS -6.21 -483.33 -14.82 26.75 -31.30 21.22 11.08 -
EY -16.11 -0.21 -6.75 3.74 -3.20 4.71 9.03 -
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