[JAVA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -65.95%
YoY- -63.56%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 259,197 262,377 273,324 289,028 313,824 306,697 298,086 -8.90%
PBT 17,159 20,722 22,186 24,820 72,591 83,072 90,366 -66.99%
Tax 286 -4 -6 0 291 -94 -252 -
NP 17,445 20,718 22,180 24,820 72,882 82,977 90,114 -66.56%
-
NP to SH 17,449 20,724 22,188 24,820 72,886 82,977 90,114 -66.56%
-
Tax Rate -1.67% 0.02% 0.03% 0.00% -0.40% 0.11% 0.28% -
Total Cost 241,752 241,658 251,144 264,208 240,942 223,720 207,972 10.56%
-
Net Worth 227,810 222,506 225,959 245,455 230,333 159,460 166,938 23.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,777 - - - 14,670 - - -
Div Payout % 33.11% - - - 20.13% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 227,810 222,506 225,959 245,455 230,333 159,460 166,938 23.05%
NOSH 165,080 162,413 156,916 152,456 146,708 144,963 165,286 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.73% 7.90% 8.11% 8.59% 23.22% 27.06% 30.23% -
ROE 7.66% 9.31% 9.82% 10.11% 31.64% 52.04% 53.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 157.01 161.55 174.18 189.58 213.91 211.57 180.35 -8.83%
EPS 10.57 12.76 14.14 16.28 49.70 57.24 54.52 -66.53%
DPS 3.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.38 1.37 1.44 1.61 1.57 1.10 1.01 23.15%
Adjusted Per Share Value based on latest NOSH - 152,456
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.48 151.32 157.63 166.69 180.99 176.88 171.91 -8.90%
EPS 10.06 11.95 12.80 14.31 42.03 47.85 51.97 -66.57%
DPS 3.33 0.00 0.00 0.00 8.46 0.00 0.00 -
NAPS 1.3138 1.2832 1.3031 1.4156 1.3284 0.9196 0.9628 23.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.58 1.55 1.69 2.52 2.78 3.20 1.65 -
P/RPS 1.01 0.96 0.97 1.33 1.30 1.51 0.91 7.20%
P/EPS 14.95 12.15 11.95 15.48 5.60 5.59 3.03 190.10%
EY 6.69 8.23 8.37 6.46 17.87 17.89 33.04 -65.55%
DY 2.22 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.14 1.13 1.17 1.57 1.77 2.91 1.63 -21.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 30/11/07 03/09/07 31/05/07 27/02/07 -
Price 1.30 1.86 1.50 2.02 2.67 2.98 3.02 -
P/RPS 0.83 1.15 0.86 1.07 1.25 1.41 1.67 -37.28%
P/EPS 12.30 14.58 10.61 12.41 5.37 5.21 5.54 70.27%
EY 8.13 6.86 9.43 8.06 18.61 19.21 18.05 -41.26%
DY 2.69 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.94 1.36 1.04 1.25 1.70 2.71 2.99 -53.79%

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