[JAVA] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- 29.55%
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 313,824 263,095 268,493 9,674 8,074 16,048 66,758 29.41%
PBT 72,591 25,808 60,651 -9,155 -12,995 -48,808 -26,254 -
Tax 291 -636 -9,468 0 0 0 26,254 -52.76%
NP 72,882 25,172 51,183 -9,155 -12,995 -48,808 0 -
-
NP to SH 72,886 25,173 51,183 -9,155 -12,995 -48,808 -26,254 -
-
Tax Rate -0.40% 2.46% 15.61% - - - - -
Total Cost 240,942 237,923 217,310 18,829 21,069 64,856 66,758 23.83%
-
Net Worth 230,333 99,652 53,055 -138,408 -129,252 -115,951 -66,740 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 14,670 4,332 - - - - - -
Div Payout % 20.13% 17.21% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 230,333 99,652 53,055 -138,408 -129,252 -115,951 -66,740 -
NOSH 146,708 144,423 104,030 83,378 83,388 83,418 83,425 9.86%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 23.22% 9.57% 19.06% -94.64% -160.95% -304.14% 0.00% -
ROE 31.64% 25.26% 96.47% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 213.91 182.17 258.09 11.60 9.68 19.24 80.02 17.79%
EPS 49.70 17.43 49.20 -10.98 -15.58 -58.51 -31.47 -
DPS 10.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 0.69 0.51 -1.66 -1.55 -1.39 -0.80 -
Adjusted Per Share Value based on latest NOSH - 83,367
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 180.99 151.73 154.84 5.58 4.66 9.26 38.50 29.41%
EPS 42.03 14.52 29.52 -5.28 -7.49 -28.15 -15.14 -
DPS 8.46 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3284 0.5747 0.306 -0.7982 -0.7454 -0.6687 -0.3849 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.78 0.59 0.62 1.20 1.20 5.00 18.00 -
P/RPS 1.30 0.32 0.24 10.34 12.39 25.99 22.49 -37.80%
P/EPS 5.60 3.38 1.26 -10.93 -7.70 -8.55 -57.20 -
EY 17.87 29.54 79.35 -9.15 -12.99 -11.70 -1.75 -
DY 3.60 5.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.86 1.22 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 03/09/07 30/08/06 30/08/05 27/08/04 28/08/03 29/08/02 30/08/01 -
Price 2.67 0.69 0.64 1.20 1.20 1.90 31.60 -
P/RPS 1.25 0.38 0.25 10.34 12.39 9.88 39.49 -43.74%
P/EPS 5.37 3.96 1.30 -10.93 -7.70 -3.25 -100.41 -
EY 18.61 25.26 76.88 -9.15 -12.99 -30.79 -1.00 -
DY 3.75 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.00 1.25 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