[JAVA] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[JAVA] JAVA BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.83%
YoY- 29.55%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 262,328 245,762 12,376 9,674 8,865 10,928 13,472 622.47%
PBT 72,384 102,292 -7,608 -9,155 -10,041 -9,534 -8,528 -
Tax -12,057 -15,340 0 0 0 0 0 -
NP 60,326 86,952 -7,608 -9,155 -10,041 -9,534 -8,528 -
-
NP to SH 60,326 86,952 -7,608 -9,155 -10,041 -9,534 -8,528 -
-
Tax Rate 16.66% 15.00% - - - - - -
Total Cost 202,001 158,810 19,984 18,829 18,906 20,462 22,000 337.89%
-
Net Worth 42,581 30,173 -139,972 -138,408 -136,417 -133,826 -130,751 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 42,581 30,173 -139,972 -138,408 -136,417 -133,826 -130,751 -
NOSH 90,598 64,199 83,421 83,378 83,399 83,485 83,281 5.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 23.00% 35.38% -61.47% -94.64% -113.27% -87.24% -63.30% -
ROE 141.67% 288.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 289.55 382.81 14.84 11.60 10.63 13.09 16.18 582.96%
EPS 66.59 135.44 -9.12 -10.98 -12.04 -11.42 -10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 -1.6779 -1.66 -1.6357 -1.603 -1.57 -
Adjusted Per Share Value based on latest NOSH - 83,367
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 151.29 141.73 7.14 5.58 5.11 6.30 7.77 622.45%
EPS 34.79 50.15 -4.39 -5.28 -5.79 -5.50 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2456 0.174 -0.8072 -0.7982 -0.7867 -0.7718 -0.7541 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.57 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.35 0.41 8.09 10.34 11.29 9.17 7.42 -86.92%
P/EPS 1.50 1.16 -13.16 -10.93 -9.97 -10.51 -11.72 -
EY 66.59 86.27 -7.60 -9.15 -10.03 -9.52 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 3.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 31/03/05 03/11/04 27/08/04 13/05/04 26/02/04 18/11/03 -
Price 0.67 1.00 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.23 0.26 8.09 10.34 11.29 9.17 7.42 -90.11%
P/EPS 1.01 0.74 -13.16 -10.93 -9.97 -10.51 -11.72 -
EY 99.38 135.44 -7.60 -9.15 -10.03 -9.52 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.13 0.00 0.00 0.00 0.00 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