[JAVA] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 64.62%
YoY- 601.8%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 72,257 83,801 80,980 68,329 80,714 103,872 52,989 22.94%
PBT 6,205 10,287 17,123 28,039 17,144 13,631 5,161 13.05%
Tax 0 362 55 -9 -117 -358 286 -
NP 6,205 10,649 17,178 28,030 17,027 13,273 5,447 9.06%
-
NP to SH 6,205 10,649 17,178 28,030 17,027 13,242 5,447 9.06%
-
Tax Rate 0.00% -3.52% -0.32% 0.03% 0.68% 2.63% -5.54% -
Total Cost 66,052 73,152 63,802 40,299 63,687 90,599 47,542 24.48%
-
Net Worth 245,455 237,429 160,542 166,923 133,901 99,639 86,603 100.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 14,932 - - - 4,332 - -
Div Payout % - 140.23% - - - 32.72% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 245,455 237,429 160,542 166,923 133,901 99,639 86,603 100.14%
NOSH 152,456 149,326 145,947 165,271 165,310 144,405 144,338 3.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.59% 12.71% 21.21% 41.02% 21.10% 12.78% 10.28% -
ROE 2.53% 4.49% 10.70% 16.79% 12.72% 13.29% 6.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.40 56.12 55.49 41.34 48.83 71.93 36.71 18.55%
EPS 4.07 7.13 11.77 16.96 10.30 9.17 3.78 5.04%
DPS 0.00 10.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.61 1.59 1.10 1.01 0.81 0.69 0.60 92.98%
Adjusted Per Share Value based on latest NOSH - 165,271
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.67 48.33 46.70 39.41 46.55 59.90 30.56 22.94%
EPS 3.58 6.14 9.91 16.17 9.82 7.64 3.14 9.12%
DPS 0.00 8.61 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.4156 1.3693 0.9259 0.9627 0.7722 0.5746 0.4995 100.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.52 2.78 3.20 1.65 0.70 0.59 0.60 -
P/RPS 5.32 4.95 5.77 3.99 1.43 0.82 1.63 119.87%
P/EPS 61.92 38.98 27.19 9.73 6.80 6.43 15.90 147.32%
EY 1.62 2.57 3.68 10.28 14.71 15.54 6.29 -59.48%
DY 0.00 3.60 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 1.57 1.75 2.91 1.63 0.86 0.86 1.00 35.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 03/09/07 31/05/07 27/02/07 30/11/06 30/08/06 30/05/06 -
Price 2.02 2.67 2.98 3.02 1.63 0.69 0.57 -
P/RPS 4.26 4.76 5.37 7.30 3.34 0.96 1.55 96.08%
P/EPS 49.63 37.44 25.32 17.81 15.83 7.52 15.10 120.90%
EY 2.01 2.67 3.95 5.62 6.32 13.29 6.62 -54.79%
DY 0.00 3.75 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 1.25 1.68 2.71 2.99 2.01 1.00 0.95 20.05%

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