[JAVA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 79.22%
YoY- 10.79%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 268,493 196,746 122,881 3,094 9,674 6,649 5,464 1244.76%
PBT 60,651 54,288 51,146 -1,902 -9,155 -7,531 -4,767 -
Tax -9,468 -9,043 -7,670 0 0 0 0 -
NP 51,183 45,245 43,476 -1,902 -9,155 -7,531 -4,767 -
-
NP to SH 51,183 45,245 43,476 -1,902 -9,155 -7,531 -4,767 -
-
Tax Rate 15.61% 16.66% 15.00% - - - - -
Total Cost 217,310 151,501 79,405 4,996 18,829 14,180 10,231 668.39%
-
Net Worth 53,055 42,581 30,173 -139,972 -138,408 -136,417 -133,826 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 53,055 42,581 30,173 -139,972 -138,408 -136,417 -133,826 -
NOSH 104,030 90,598 64,199 83,421 83,378 83,399 83,485 15.81%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.06% 23.00% 35.38% -61.47% -94.64% -113.27% -87.24% -
ROE 96.47% 106.26% 144.09% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 258.09 217.16 191.40 3.71 11.60 7.97 6.54 1061.72%
EPS 49.20 49.94 67.72 -2.28 -10.98 -9.03 -5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.47 -1.6779 -1.66 -1.6357 -1.603 -
Adjusted Per Share Value based on latest NOSH - 83,421
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.84 113.47 70.87 1.78 5.58 3.83 3.15 1245.07%
EPS 29.52 26.09 25.07 -1.10 -5.28 -4.34 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.306 0.2456 0.174 -0.8072 -0.7982 -0.7867 -0.7718 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 1.00 1.57 1.20 1.20 1.20 1.20 -
P/RPS 0.24 0.46 0.82 32.35 10.34 15.05 18.33 -94.45%
P/EPS 1.26 2.00 2.32 -52.63 -10.93 -13.29 -21.02 -
EY 79.35 49.94 43.13 -1.90 -9.15 -7.53 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.13 3.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 31/03/05 03/11/04 27/08/04 13/05/04 26/02/04 -
Price 0.64 0.67 1.00 1.20 1.20 1.20 1.20 -
P/RPS 0.25 0.31 0.52 32.35 10.34 15.05 18.33 -94.30%
P/EPS 1.30 1.34 1.48 -52.63 -10.93 -13.29 -21.02 -
EY 76.88 74.54 67.72 -1.90 -9.15 -7.53 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 2.13 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