[JAVA] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 32.31%
YoY- 598.34%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 289,028 313,824 306,697 298,086 322,856 263,095 210,985 23.32%
PBT 24,820 72,591 83,072 90,366 68,576 25,808 16,234 32.67%
Tax 0 291 -94 -252 -468 -636 -369 -
NP 24,820 72,882 82,977 90,114 68,108 25,172 15,865 34.72%
-
NP to SH 24,820 72,886 82,977 90,114 68,108 25,173 15,865 34.72%
-
Tax Rate 0.00% -0.40% 0.11% 0.28% 0.68% 2.46% 2.27% -
Total Cost 264,208 240,942 223,720 207,972 254,748 237,923 195,120 22.37%
-
Net Worth 245,455 230,333 159,460 166,938 133,901 99,652 86,665 100.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 14,670 - - - 4,332 - -
Div Payout % - 20.13% - - - 17.21% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 245,455 230,333 159,460 166,938 133,901 99,652 86,665 100.05%
NOSH 152,456 146,708 144,963 165,286 165,310 144,423 144,443 3.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.59% 23.22% 27.06% 30.23% 21.10% 9.57% 7.52% -
ROE 10.11% 31.64% 52.04% 53.98% 50.86% 25.26% 18.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 189.58 213.91 211.57 180.35 195.30 182.17 146.07 18.96%
EPS 16.28 49.70 57.24 54.52 41.20 17.43 11.01 29.76%
DPS 0.00 10.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.61 1.57 1.10 1.01 0.81 0.69 0.60 92.98%
Adjusted Per Share Value based on latest NOSH - 165,271
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 166.69 180.99 176.88 171.91 186.20 151.73 121.68 23.32%
EPS 14.31 42.03 47.85 51.97 39.28 14.52 9.15 34.69%
DPS 0.00 8.46 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.4156 1.3284 0.9196 0.9628 0.7722 0.5747 0.4998 100.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.52 2.78 3.20 1.65 0.70 0.59 0.60 -
P/RPS 1.33 1.30 1.51 0.91 0.36 0.32 0.41 118.97%
P/EPS 15.48 5.60 5.59 3.03 1.70 3.38 5.46 100.19%
EY 6.46 17.87 17.89 33.04 58.86 29.54 18.31 -50.03%
DY 0.00 3.60 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 1.57 1.77 2.91 1.63 0.86 0.86 1.00 35.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 03/09/07 31/05/07 27/02/07 30/11/06 30/08/06 30/05/06 -
Price 2.02 2.67 2.98 3.02 1.63 0.69 0.57 -
P/RPS 1.07 1.25 1.41 1.67 0.83 0.38 0.39 95.86%
P/EPS 12.41 5.37 5.21 5.54 3.96 3.96 5.19 78.71%
EY 8.06 18.61 19.21 18.05 25.28 25.26 19.27 -44.04%
DY 0.00 3.75 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 1.25 1.70 2.71 2.99 2.01 1.00 0.95 20.05%

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