[JAVA] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 6.64%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 10,928 13,472 8,074 9,169 10,934 10,132 16,048 -22.54%
PBT -9,534 -8,528 -12,995 -14,052 -15,052 -13,400 -48,808 -66.23%
Tax 0 0 0 0 0 0 0 -
NP -9,534 -8,528 -12,995 -14,052 -15,052 -13,400 -48,808 -66.23%
-
NP to SH -9,534 -8,528 -12,995 -14,052 -15,052 -13,400 -48,808 -66.23%
-
Tax Rate - - - - - - - -
Total Cost 20,462 22,000 21,069 23,221 25,986 23,532 64,856 -53.55%
-
Net Worth -133,826 -130,751 -129,252 -125,166 -123,486 -119,166 -115,951 10.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -133,826 -130,751 -129,252 -125,166 -123,486 -119,166 -115,951 10.00%
NOSH 83,485 83,281 83,388 83,444 83,436 83,333 83,418 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -87.24% -63.30% -160.95% -153.25% -137.66% -132.25% -304.14% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.09 16.18 9.68 10.99 13.10 12.16 19.24 -22.59%
EPS -11.42 -10.24 -15.58 -16.84 -18.04 -16.08 -58.51 -66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.603 -1.57 -1.55 -1.50 -1.48 -1.43 -1.39 9.94%
Adjusted Per Share Value based on latest NOSH - 83,462
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.30 7.77 4.66 5.29 6.31 5.84 9.26 -22.59%
EPS -5.50 -4.92 -7.49 -8.10 -8.68 -7.73 -28.15 -66.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7718 -0.7541 -0.7454 -0.7219 -0.7122 -0.6873 -0.6687 10.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 1.20 1.20 1.20 1.20 1.20 5.00 -
P/RPS 9.17 7.42 12.39 10.92 9.16 9.87 25.99 -49.97%
P/EPS -10.51 -11.72 -7.70 -7.13 -6.65 -7.46 -8.55 14.70%
EY -9.52 -8.53 -12.99 -14.03 -15.03 -13.40 -11.70 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 28/08/03 28/07/03 04/04/03 28/11/02 29/08/02 -
Price 1.20 1.20 1.20 1.20 1.20 1.20 1.90 -
P/RPS 9.17 7.42 12.39 10.92 9.16 9.87 9.88 -4.83%
P/EPS -10.51 -11.72 -7.70 -7.13 -6.65 -7.46 -3.25 118.21%
EY -9.52 -8.53 -12.99 -14.03 -15.03 -13.40 -30.79 -54.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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