[JAVA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -57.98%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 122,881 3,094 9,674 6,649 5,464 3,368 8,074 509.08%
PBT 51,146 -1,902 -9,155 -7,531 -4,767 -2,132 -12,995 -
Tax -7,670 0 0 0 0 0 0 -
NP 43,476 -1,902 -9,155 -7,531 -4,767 -2,132 -12,995 -
-
NP to SH 43,476 -1,902 -9,155 -7,531 -4,767 -2,132 -12,995 -
-
Tax Rate 15.00% - - - - - - -
Total Cost 79,405 4,996 18,829 14,180 10,231 5,500 21,069 141.20%
-
Net Worth 30,173 -139,972 -138,408 -136,417 -133,826 -130,751 -129,252 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 30,173 -139,972 -138,408 -136,417 -133,826 -130,751 -129,252 -
NOSH 64,199 83,421 83,378 83,399 83,485 83,281 83,388 -15.93%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 35.38% -61.47% -94.64% -113.27% -87.24% -63.30% -160.95% -
ROE 144.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 191.40 3.71 11.60 7.97 6.54 4.04 9.68 624.63%
EPS 67.72 -2.28 -10.98 -9.03 -5.71 -2.56 -15.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 -1.6779 -1.66 -1.6357 -1.603 -1.57 -1.55 -
Adjusted Per Share Value based on latest NOSH - 83,504
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.87 1.78 5.58 3.83 3.15 1.94 4.66 508.79%
EPS 25.07 -1.10 -5.28 -4.34 -2.75 -1.23 -7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 -0.8072 -0.7982 -0.7867 -0.7718 -0.7541 -0.7454 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.57 1.20 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.82 32.35 10.34 15.05 18.33 29.67 12.39 -83.50%
P/EPS 2.32 -52.63 -10.93 -13.29 -21.02 -46.88 -7.70 -
EY 43.13 -1.90 -9.15 -7.53 -4.76 -2.13 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/03/05 03/11/04 27/08/04 13/05/04 26/02/04 18/11/03 28/08/03 -
Price 1.00 1.20 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.52 32.35 10.34 15.05 18.33 29.67 12.39 -87.80%
P/EPS 1.48 -52.63 -10.93 -13.29 -21.02 -46.88 -7.70 -
EY 67.72 -1.90 -9.15 -7.53 -4.76 -2.13 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 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