[JAVA] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 31.24%
YoY- -85.16%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 150,060 273,324 298,086 210,500 245,762 10,928 10,934 54.67%
PBT -4,166 22,186 90,366 14,030 102,292 -9,534 -15,052 -19.25%
Tax -366 -6 -252 -1,126 -15,340 0 0 -
NP -4,532 22,180 90,114 12,904 86,952 -9,534 -15,052 -18.11%
-
NP to SH -4,534 22,188 90,114 12,904 86,952 -9,534 -15,052 -18.11%
-
Tax Rate - 0.03% 0.28% 8.03% 15.00% - - -
Total Cost 154,592 251,144 207,972 197,596 158,810 20,462 25,986 34.57%
-
Net Worth 230,161 225,959 166,938 0 30,173 -133,826 -123,486 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 230,161 225,959 166,938 0 30,173 -133,826 -123,486 -
NOSH 173,053 156,916 165,286 144,531 64,199 83,485 83,436 12.91%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.02% 8.11% 30.23% 6.13% 35.38% -87.24% -137.66% -
ROE -1.97% 9.82% 53.98% 0.00% 288.17% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 86.71 174.18 180.35 145.64 382.81 13.09 13.10 36.98%
EPS -2.62 14.14 54.52 7.82 135.44 -11.42 -18.04 -27.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.44 1.01 0.00 0.47 -1.603 -1.48 -
Adjusted Per Share Value based on latest NOSH - 144,496
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 86.54 157.63 171.91 121.40 141.73 6.30 6.31 54.65%
EPS -2.61 12.80 51.97 7.44 50.15 -5.50 -8.68 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3274 1.3031 0.9628 0.00 0.174 -0.7718 -0.7122 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 1.69 1.65 0.75 1.57 1.20 1.20 -
P/RPS 0.58 0.97 0.91 0.51 0.41 9.17 9.16 -36.84%
P/EPS -19.08 11.95 3.03 8.40 1.16 -10.51 -6.65 19.18%
EY -5.24 8.37 33.04 11.90 86.27 -9.52 -15.03 -16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.17 1.63 0.00 3.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 27/02/07 28/02/06 31/03/05 26/02/04 04/04/03 -
Price 0.41 1.50 3.02 0.65 1.00 1.20 1.20 -
P/RPS 0.47 0.86 1.67 0.45 0.26 9.17 9.16 -39.01%
P/EPS -15.65 10.61 5.54 7.28 0.74 -10.51 -6.65 15.31%
EY -6.39 9.43 18.05 13.74 135.44 -9.52 -15.03 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.04 2.99 0.00 2.13 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