[JAVA] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[JAVA] JAVA BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.43%
YoY- 29.59%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 145,820 73,141 9,400 9,674 7,846 8,071 8,909 543.55%
PBT 47,254 41,348 -8,935 -9,165 -10,009 -10,258 -11,799 -
Tax -3,644 -2,270 0 0 0 0 -540 256.68%
NP 43,610 39,078 -8,935 -9,165 -10,009 -10,258 -12,339 -
-
NP to SH 43,610 39,078 -8,935 -9,165 -10,009 -10,258 -11,799 -
-
Tax Rate 7.71% 5.49% - - - - - -
Total Cost 102,210 34,063 18,335 18,839 17,855 18,329 21,248 184.68%
-
Net Worth 67,012 32,076 -139,972 -138,389 -136,588 -133,667 -130,751 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 67,012 32,076 -139,972 -138,389 -136,588 -133,667 -130,751 -
NOSH 142,580 68,247 83,421 83,367 83,504 83,386 83,281 43.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 29.91% 53.43% -95.05% -94.74% -127.57% -127.10% -138.50% -
ROE 65.08% 121.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.27 107.17 11.27 11.60 9.40 9.68 10.70 349.75%
EPS 30.59 57.26 -10.71 -10.99 -11.99 -12.30 -14.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 -1.6779 -1.66 -1.6357 -1.603 -1.57 -
Adjusted Per Share Value based on latest NOSH - 83,367
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 84.10 42.18 5.42 5.58 4.52 4.65 5.14 543.40%
EPS 25.15 22.54 -5.15 -5.29 -5.77 -5.92 -6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.185 -0.8072 -0.7981 -0.7877 -0.7709 -0.7541 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.57 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.98 1.46 10.65 10.34 12.77 12.40 11.22 -80.28%
P/EPS 3.27 2.74 -11.20 -10.92 -10.01 -9.75 -8.47 -
EY 30.59 36.47 -8.93 -9.16 -9.99 -10.25 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 3.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 31/03/05 03/11/04 27/08/04 13/05/04 26/02/04 18/11/03 -
Price 0.67 1.00 1.20 1.20 1.20 1.20 1.20 -
P/RPS 0.66 0.93 10.65 10.34 12.77 12.40 11.22 -84.84%
P/EPS 2.19 1.75 -11.20 -10.92 -10.01 -9.75 -8.47 -
EY 45.65 57.26 -8.93 -9.16 -9.99 -10.25 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.13 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