[JAVA] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[JAVA] JAVA BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 8.52%
YoY- 721.65%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 262,111 229,986 250,861 258,140 214,542 145,820 73,141 134.72%
PBT 25,807 18,541 16,522 59,831 55,253 47,254 41,348 -27.02%
Tax -635 -702 -2,362 -4,287 -4,069 -3,644 -2,270 -57.32%
NP 25,172 17,839 14,160 55,544 51,184 43,610 39,078 -25.47%
-
NP to SH 25,141 17,839 14,160 55,544 51,184 43,610 39,078 -25.53%
-
Tax Rate 2.46% 3.79% 14.30% 7.17% 7.36% 7.71% 5.49% -
Total Cost 236,939 212,147 236,701 202,596 163,358 102,210 34,063 265.68%
-
Net Worth 99,639 86,603 0 76,631 73,708 67,012 32,076 113.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,332 - - - - - - -
Div Payout % 17.23% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 99,639 86,603 0 76,631 73,708 67,012 32,076 113.33%
NOSH 144,405 144,338 144,496 144,588 144,525 142,580 68,247 65.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.60% 7.76% 5.64% 21.52% 23.86% 29.91% 53.43% -
ROE 25.23% 20.60% 0.00% 72.48% 69.44% 65.08% 121.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 181.51 159.34 173.61 178.53 148.45 102.27 107.17 42.22%
EPS 17.41 12.36 9.80 38.42 35.42 30.59 57.26 -54.88%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.60 0.00 0.53 0.51 0.47 0.47 29.26%
Adjusted Per Share Value based on latest NOSH - 144,588
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 151.16 132.64 144.68 148.87 123.73 84.10 42.18 134.73%
EPS 14.50 10.29 8.17 32.03 29.52 25.15 22.54 -25.53%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.4995 0.00 0.4419 0.4251 0.3865 0.185 113.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.59 0.60 0.75 0.62 0.62 1.00 1.57 -
P/RPS 0.33 0.38 0.43 0.35 0.42 0.98 1.46 -62.99%
P/EPS 3.39 4.85 7.65 1.61 1.75 3.27 2.74 15.29%
EY 29.51 20.60 13.07 61.96 57.12 30.59 36.47 -13.19%
DY 5.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.00 1.17 1.22 2.13 3.34 -59.62%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 31/05/05 31/03/05 -
Price 0.69 0.57 0.65 0.60 0.64 0.67 1.00 -
P/RPS 0.38 0.36 0.37 0.34 0.43 0.66 0.93 -45.02%
P/EPS 3.96 4.61 6.63 1.56 1.81 2.19 1.75 72.61%
EY 25.23 21.68 15.08 64.03 55.34 45.65 57.26 -42.18%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.00 1.13 1.25 1.43 2.13 -39.67%

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