[JAVA] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.8%
YoY- 36.66%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 298,086 210,500 245,762 10,928 10,934 19,214 85,218 23.19%
PBT 90,366 14,030 102,292 -9,534 -15,052 -8,176 -34,082 -
Tax -252 -1,126 -15,340 0 0 0 34,082 -
NP 90,114 12,904 86,952 -9,534 -15,052 -8,176 0 -
-
NP to SH 90,114 12,904 86,952 -9,534 -15,052 -8,176 -34,082 -
-
Tax Rate 0.28% 8.03% 15.00% - - - - -
Total Cost 207,972 197,596 158,810 20,462 25,986 27,390 85,218 16.02%
-
Net Worth 166,938 0 30,173 -133,826 -123,486 -71,206 -57,554 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 166,938 0 30,173 -133,826 -123,486 -71,206 -57,554 -
NOSH 165,286 144,531 64,199 83,485 83,436 83,428 83,411 12.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 30.23% 6.13% 35.38% -87.24% -137.66% -42.55% 0.00% -
ROE 53.98% 0.00% 288.17% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 180.35 145.64 382.81 13.09 13.10 23.03 102.17 9.92%
EPS 54.52 7.82 135.44 -11.42 -18.04 -9.80 -40.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.00 0.47 -1.603 -1.48 -0.8535 -0.69 -
Adjusted Per Share Value based on latest NOSH - 83,386
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 171.91 121.40 141.73 6.30 6.31 11.08 49.15 23.19%
EPS 51.97 7.44 50.15 -5.50 -8.68 -4.72 -19.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9628 0.00 0.174 -0.7718 -0.7122 -0.4107 -0.3319 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.65 0.75 1.57 1.20 1.20 13.70 32.20 -
P/RPS 0.91 0.51 0.41 9.17 9.16 59.49 31.52 -44.59%
P/EPS 3.03 8.40 1.16 -10.51 -6.65 -139.80 -78.81 -
EY 33.04 11.90 86.27 -9.52 -15.03 -0.72 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.00 3.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 31/03/05 26/02/04 04/04/03 08/04/02 28/02/01 -
Price 3.02 0.65 1.00 1.20 1.20 7.80 24.00 -
P/RPS 1.67 0.45 0.26 9.17 9.16 33.87 23.49 -35.62%
P/EPS 5.54 7.28 0.74 -10.51 -6.65 -79.59 -58.74 -
EY 18.05 13.74 135.44 -9.52 -15.03 -1.26 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 0.00 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