[JAVA] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 2.51%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 214,542 145,820 73,141 9,400 9,674 7,846 8,071 792.46%
PBT 55,253 47,254 41,348 -8,935 -9,165 -10,009 -10,258 -
Tax -4,069 -3,644 -2,270 0 0 0 0 -
NP 51,184 43,610 39,078 -8,935 -9,165 -10,009 -10,258 -
-
NP to SH 51,184 43,610 39,078 -8,935 -9,165 -10,009 -10,258 -
-
Tax Rate 7.36% 7.71% 5.49% - - - - -
Total Cost 163,358 102,210 34,063 18,335 18,839 17,855 18,329 330.44%
-
Net Worth 73,708 67,012 32,076 -139,972 -138,389 -136,588 -133,667 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,708 67,012 32,076 -139,972 -138,389 -136,588 -133,667 -
NOSH 144,525 142,580 68,247 83,421 83,367 83,504 83,386 44.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.86% 29.91% 53.43% -95.05% -94.74% -127.57% -127.10% -
ROE 69.44% 65.08% 121.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 148.45 102.27 107.17 11.27 11.60 9.40 9.68 518.29%
EPS 35.42 30.59 57.26 -10.71 -10.99 -11.99 -12.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.47 -1.6779 -1.66 -1.6357 -1.603 -
Adjusted Per Share Value based on latest NOSH - 83,421
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 123.73 84.10 42.18 5.42 5.58 4.52 4.65 793.06%
EPS 29.52 25.15 22.54 -5.15 -5.29 -5.77 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4251 0.3865 0.185 -0.8072 -0.7981 -0.7877 -0.7709 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 1.00 1.57 1.20 1.20 1.20 1.20 -
P/RPS 0.42 0.98 1.46 10.65 10.34 12.77 12.40 -89.55%
P/EPS 1.75 3.27 2.74 -11.20 -10.92 -10.01 -9.75 -
EY 57.12 30.59 36.47 -8.93 -9.16 -9.99 -10.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.13 3.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 31/03/05 03/11/04 27/08/04 13/05/04 26/02/04 -
Price 0.64 0.67 1.00 1.20 1.20 1.20 1.20 -
P/RPS 0.43 0.66 0.93 10.65 10.34 12.77 12.40 -89.38%
P/EPS 1.81 2.19 1.75 -11.20 -10.92 -10.01 -9.75 -
EY 55.34 45.65 57.26 -8.93 -9.16 -9.99 -10.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 2.13 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