[JAVA] QoQ 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- 2485.8%
YoY- 1822.13%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Quarter 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 71,747 73,864 65,837 3,094 3,025 1,185 1055.34%
PBT 2,676 6,365 3,142 47,648 -1,902 -1,634 -2,764 -
Tax -218 -425 -1,374 -2,270 0 0 0 -
NP 2,458 5,940 1,768 45,378 -1,902 -1,634 -2,764 -
-
NP to SH 2,458 5,940 1,768 45,378 -1,902 -1,634 -2,764 -
-
Tax Rate 8.15% 6.68% 43.73% 4.76% - - - -
Total Cost 44,234 65,807 72,096 20,459 4,996 4,659 3,949 399.89%
-
Net Worth 76,631 73,708 67,012 32,076 -139,972 -138,389 -136,588 -
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 73,708 67,012 32,076 -139,972 -138,389 -136,588 -
NOSH 144,588 144,525 142,580 68,247 83,421 83,367 83,504 44.14%
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% 8.28% 2.39% 68.92% -61.47% -54.02% -233.25% -
ROE 3.21% 8.06% 2.64% 141.47% 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 49.64 51.81 96.47 3.71 3.63 1.42 701.11%
EPS 1.70 4.11 1.24 66.49 -2.28 -1.96 -3.31 -
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 41.38 42.60 37.97 1.78 1.74 0.68 1059.25%
EPS 1.42 3.43 1.02 26.17 -1.10 -0.94 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.4251 0.3865 0.185 -0.8072 -0.7981 -0.7877 -
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 1.25 1.93 1.63 32.35 33.07 84.56 -91.96%
P/EPS 36.47 15.09 80.65 2.36 -52.63 -61.22 -36.25 -
EY 2.74 6.63 1.24 42.35 -1.90 -1.63 -2.76 -
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 1.29 1.29 1.04 32.35 33.07 84.56 -92.13%
P/EPS 35.29 15.57 54.03 1.50 -52.63 -61.22 -36.25 -
EY 2.83 6.42 1.85 66.49 -1.90 -1.63 -2.76 -
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