[JAVA] QoQ Cumulative 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- -21.56%
YoY- 29.55%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 196,746 122,881 3,094 9,674 6,649 5,464 3,368 1401.80%
PBT 54,288 51,146 -1,902 -9,155 -7,531 -4,767 -2,132 -
Tax -9,043 -7,670 0 0 0 0 0 -
NP 45,245 43,476 -1,902 -9,155 -7,531 -4,767 -2,132 -
-
NP to SH 45,245 43,476 -1,902 -9,155 -7,531 -4,767 -2,132 -
-
Tax Rate 16.66% 15.00% - - - - - -
Total Cost 151,501 79,405 4,996 18,829 14,180 10,231 5,500 810.24%
-
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 106.26% 144.09% 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 217.16 191.40 3.71 11.60 7.97 6.54 4.04 1320.84%
EPS 49.94 67.72 -2.28 -10.98 -9.03 -5.71 -2.56 -
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 113.47 70.87 1.78 5.58 3.83 3.15 1.94 1403.06%
EPS 26.09 25.07 -1.10 -5.28 -4.34 -2.75 -1.23 -
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 0.46 0.82 32.35 10.34 15.05 18.33 29.67 -93.76%
P/EPS 2.00 2.32 -52.63 -10.93 -13.29 -21.02 -46.88 -
EY 49.94 43.13 -1.90 -9.15 -7.53 -4.76 -2.13 -
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 0.31 0.52 32.35 10.34 15.05 18.33 29.67 -95.20%
P/EPS 1.34 1.48 -52.63 -10.93 -13.29 -21.02 -46.88 -
EY 74.54 67.72 -1.90 -9.15 -7.53 -4.76 -2.13 -
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