[JAVA] YoY TTM 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- 55.46%
YoY- -215.16%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 67,420 55,189 89,116 135,385 197,565 301,443 305,904 -22.26%
PBT -59,547 -4,683 -4,920 -5,485 3,983 38,503 63,975 -
Tax -32 64 89 650 106 414 -198 -26.17%
NP -59,579 -4,619 -4,831 -4,835 4,089 38,917 63,777 -
-
NP to SH -59,165 -4,413 -4,646 -4,709 4,089 38,921 63,746 -
-
Tax Rate - - - - -2.66% -1.08% 0.31% -
Total Cost 126,999 59,808 93,947 140,220 193,476 262,526 242,127 -10.18%
-
Net Worth 157,844 221,093 222,293 227,214 230,726 233,117 166,923 -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 - - - - 6,064 14,932 4,332 -
Div Payout % - - - - 148.31% 38.37% 6.80% -
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 157,844 221,093 222,293 227,214 230,726 233,117 166,923 -0.92%
NOSH 173,455 176,875 173,666 173,446 173,478 161,887 165,271 0.80%
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 -88.37% -8.37% -5.42% -3.57% 2.07% 12.91% 20.85% -
ROE -37.48% -2.00% -2.09% -2.07% 1.77% 16.70% 38.19% -
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 38.87 31.20 51.31 78.06 113.88 186.21 185.09 -22.88%
EPS -34.11 -2.49 -2.68 -2.71 2.36 24.04 38.57 -
DPS 0.00 0.00 0.00 0.00 3.50 9.22 2.62 -
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 38.88 31.83 51.39 78.08 113.94 173.85 176.42 -22.26%
EPS -34.12 -2.55 -2.68 -2.72 2.36 22.45 36.76 -
DPS 0.00 0.00 0.00 0.00 3.50 8.61 2.50 -
NAPS 0.9103 1.2751 1.282 1.3104 1.3306 1.3444 0.9627 -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 1.29 2.34 1.17 0.78 0.44 0.91 0.89 6.37%
P/EPS -1.47 -29.26 -22.43 -22.47 21.21 7.03 4.28 -
EY -68.22 -3.42 -4.46 -4.45 4.71 14.23 23.38 -
DY 0.00 0.00 0.00 0.00 6.99 5.46 1.59 -
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 1.18 1.86 1.23 0.83 0.36 0.81 1.63 -5.23%
P/EPS -1.35 -23.25 -23.55 -23.94 17.39 6.24 7.83 -
EY -74.15 -4.30 -4.25 -4.18 5.75 16.03 12.77 -
DY 0.00 0.00 0.00 0.00 8.53 6.15 0.87 -
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