[JAVA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 2385.8%
YoY- 1012.02%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,692 268,493 196,746 122,881 3,094 9,674 6,649 266.27%
PBT 2,676 60,651 54,288 51,146 -1,902 -9,155 -7,531 -
Tax -218 -9,468 -9,043 -7,670 0 0 0 -
NP 2,458 51,183 45,245 43,476 -1,902 -9,155 -7,531 -
-
NP to SH 2,458 51,183 45,245 43,476 -1,902 -9,155 -7,531 -
-
Tax Rate 8.15% 15.61% 16.66% 15.00% - - - -
Total Cost 44,234 217,310 151,501 79,405 4,996 18,829 14,180 113.34%
-
Net Worth 76,631 53,055 42,581 30,173 -139,972 -138,408 -136,417 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 76,631 53,055 42,581 30,173 -139,972 -138,408 -136,417 -
NOSH 144,588 104,030 90,598 64,199 83,421 83,378 83,399 44.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.26% 19.06% 23.00% 35.38% -61.47% -94.64% -113.27% -
ROE 3.21% 96.47% 106.26% 144.09% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.29 258.09 217.16 191.40 3.71 11.60 7.97 153.92%
EPS 1.70 49.20 49.94 67.72 -2.28 -10.98 -9.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.47 0.47 -1.6779 -1.66 -1.6357 -
Adjusted Per Share Value based on latest NOSH - 68,247
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.93 154.84 113.47 70.87 1.78 5.58 3.83 266.58%
EPS 1.42 29.52 26.09 25.07 -1.10 -5.28 -4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.306 0.2456 0.174 -0.8072 -0.7982 -0.7867 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.62 1.00 1.57 1.20 1.20 1.20 -
P/RPS 1.92 0.24 0.46 0.82 32.35 10.34 15.05 -74.62%
P/EPS 36.47 1.26 2.00 2.32 -52.63 -10.93 -13.29 -
EY 2.74 79.35 49.94 43.13 -1.90 -9.15 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.22 2.13 3.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 31/03/05 03/11/04 27/08/04 13/05/04 -
Price 0.60 0.64 0.67 1.00 1.20 1.20 1.20 -
P/RPS 1.86 0.25 0.31 0.52 32.35 10.34 15.05 -75.15%
P/EPS 35.29 1.30 1.34 1.48 -52.63 -10.93 -13.29 -
EY 2.83 76.88 74.54 67.72 -1.90 -9.15 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.43 2.13 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