[JAVA] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 28.58%
YoY- 592.72%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 83,801 80,980 68,329 80,714 103,872 52,989 58,558 27.07%
PBT 10,287 17,123 28,039 17,144 13,631 5,161 4,339 78.08%
Tax 362 55 -9 -117 -358 286 -345 -
NP 10,649 17,178 28,030 17,027 13,273 5,447 3,994 92.62%
-
NP to SH 10,649 17,178 28,030 17,027 13,242 5,447 3,994 92.62%
-
Tax Rate -3.52% -0.32% 0.03% 0.68% 2.63% -5.54% 7.95% -
Total Cost 73,152 63,802 40,299 63,687 90,599 47,542 54,564 21.65%
-
Net Worth 237,429 160,542 166,923 133,901 99,639 86,603 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,932 - - - 4,332 - - -
Div Payout % 140.23% - - - 32.72% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 237,429 160,542 166,923 133,901 99,639 86,603 0 -
NOSH 149,326 145,947 165,271 165,310 144,405 144,338 144,496 2.22%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.71% 21.21% 41.02% 21.10% 12.78% 10.28% 6.82% -
ROE 4.49% 10.70% 16.79% 12.72% 13.29% 6.29% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.12 55.49 41.34 48.83 71.93 36.71 40.53 24.30%
EPS 7.13 11.77 16.96 10.30 9.17 3.78 2.43 105.35%
DPS 10.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.59 1.10 1.01 0.81 0.69 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,310
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.33 46.70 39.41 46.55 59.90 30.56 33.77 27.07%
EPS 6.14 9.91 16.17 9.82 7.64 3.14 2.30 92.78%
DPS 8.61 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.3693 0.9259 0.9627 0.7722 0.5746 0.4995 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.78 3.20 1.65 0.70 0.59 0.60 0.75 -
P/RPS 4.95 5.77 3.99 1.43 0.82 1.63 1.85 93.08%
P/EPS 38.98 27.19 9.73 6.80 6.43 15.90 27.13 27.41%
EY 2.57 3.68 10.28 14.71 15.54 6.29 3.69 -21.47%
DY 3.60 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 1.75 2.91 1.63 0.86 0.86 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 03/09/07 31/05/07 27/02/07 30/11/06 30/08/06 30/05/06 28/02/06 -
Price 2.67 2.98 3.02 1.63 0.69 0.57 0.65 -
P/RPS 4.76 5.37 7.30 3.34 0.96 1.55 1.60 107.26%
P/EPS 37.44 25.32 17.81 15.83 7.52 15.10 23.52 36.44%
EY 2.67 3.95 5.62 6.32 13.29 6.62 4.25 -26.70%
DY 3.75 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 1.68 2.71 2.99 2.01 1.00 0.95 0.00 -

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