[JAVA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 84.42%
YoY- -73.7%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 149,043 80,714 263,095 158,239 105,250 46,692 268,493 -32.38%
PBT 45,183 17,144 25,808 12,176 7,015 2,676 60,651 -17.77%
Tax -126 -117 -636 -277 -563 -218 -9,468 -94.33%
NP 45,057 17,027 25,172 11,899 6,452 2,458 51,183 -8.12%
-
NP to SH 45,057 17,027 25,173 11,899 6,452 2,458 51,183 -8.12%
-
Tax Rate 0.28% 0.68% 2.46% 2.27% 8.03% 8.15% 15.61% -
Total Cost 103,986 63,687 237,923 146,340 98,798 44,234 217,310 -38.73%
-
Net Worth 166,938 133,901 99,652 86,665 0 76,631 53,055 114.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,332 - - - - -
Div Payout % - - 17.21% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 166,938 133,901 99,652 86,665 0 76,631 53,055 114.27%
NOSH 165,286 165,310 144,423 144,443 144,531 144,588 104,030 36.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 30.23% 21.10% 9.57% 7.52% 6.13% 5.26% 19.06% -
ROE 26.99% 12.72% 25.26% 13.73% 0.00% 3.21% 96.47% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.17 48.83 182.17 109.55 72.82 32.29 258.09 -50.29%
EPS 27.26 10.30 17.43 8.26 3.91 1.70 49.20 -32.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.81 0.69 0.60 0.00 0.53 0.51 57.50%
Adjusted Per Share Value based on latest NOSH - 144,338
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.96 46.55 151.73 91.26 60.70 26.93 154.84 -32.38%
EPS 25.99 9.82 14.52 6.86 3.72 1.42 29.52 -8.11%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.9628 0.7722 0.5747 0.4998 0.00 0.4419 0.306 114.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.65 0.70 0.59 0.60 0.75 0.62 0.62 -
P/RPS 1.83 1.43 0.32 0.55 1.03 1.92 0.24 285.96%
P/EPS 6.05 6.80 3.38 7.28 16.80 36.47 1.26 183.80%
EY 16.52 14.71 29.54 13.73 5.95 2.74 79.35 -64.77%
DY 0.00 0.00 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.86 0.86 1.00 0.00 1.17 1.22 21.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 -
Price 3.02 1.63 0.69 0.57 0.65 0.60 0.64 -
P/RPS 3.35 3.34 0.38 0.52 0.89 1.86 0.25 461.50%
P/EPS 11.08 15.83 3.96 6.92 14.56 35.29 1.30 315.62%
EY 9.03 6.32 25.26 14.45 6.87 2.83 76.88 -75.92%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.01 1.00 0.95 0.00 1.13 1.25 78.57%

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