[JAVA] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 17.12%
YoY- 189.54%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 131,017 140,586 259,197 313,824 263,095 268,493 9,674 54.35%
PBT 6,903 -11,712 17,159 72,591 25,808 60,651 -9,155 -
Tax -4 467 286 291 -636 -9,468 0 -
NP 6,899 -11,245 17,445 72,882 25,172 51,183 -9,155 -
-
NP to SH 7,045 -11,195 17,449 72,886 25,173 51,183 -9,155 -
-
Tax Rate 0.06% - -1.67% -0.40% 2.46% 15.61% - -
Total Cost 124,118 151,831 241,752 240,942 237,923 217,310 18,829 36.91%
-
Net Worth 228,984 222,084 227,810 230,333 99,652 53,055 -138,408 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 5,777 14,670 4,332 - - -
Div Payout % - - 33.11% 20.13% 17.21% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 228,984 222,084 227,810 230,333 99,652 53,055 -138,408 -
NOSH 173,472 173,503 165,080 146,708 144,423 104,030 83,378 12.98%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.27% -8.00% 6.73% 23.22% 9.57% 19.06% -94.64% -
ROE 3.08% -5.04% 7.66% 31.64% 25.26% 96.47% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.53 81.03 157.01 213.91 182.17 258.09 11.60 36.63%
EPS 4.06 -6.45 10.57 49.70 17.43 49.20 -10.98 -
DPS 0.00 0.00 3.50 10.00 3.00 0.00 0.00 -
NAPS 1.32 1.28 1.38 1.57 0.69 0.51 -1.66 -
Adjusted Per Share Value based on latest NOSH - 149,326
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.56 81.08 149.48 180.99 151.73 154.84 5.58 54.35%
EPS 4.06 -6.46 10.06 42.03 14.52 29.52 -5.28 -
DPS 0.00 0.00 3.33 8.46 2.50 0.00 0.00 -
NAPS 1.3206 1.2808 1.3138 1.3284 0.5747 0.306 -0.7982 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.63 0.62 1.58 2.78 0.59 0.62 1.20 -
P/RPS 0.83 0.77 1.01 1.30 0.32 0.24 10.34 -34.30%
P/EPS 15.51 -9.61 14.95 5.60 3.38 1.26 -10.93 -
EY 6.45 -10.41 6.69 17.87 29.54 79.35 -9.15 -
DY 0.00 0.00 2.22 3.60 5.08 0.00 0.00 -
P/NAPS 0.48 0.48 1.14 1.77 0.86 1.22 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 25/08/09 29/08/08 03/09/07 30/08/06 30/08/05 27/08/04 -
Price 0.55 0.69 1.30 2.67 0.69 0.64 1.20 -
P/RPS 0.73 0.85 0.83 1.25 0.38 0.25 10.34 -35.69%
P/EPS 13.54 -10.69 12.30 5.37 3.96 1.30 -10.93 -
EY 7.38 -9.35 8.13 18.61 25.26 76.88 -9.15 -
DY 0.00 0.00 2.69 3.75 4.35 0.00 0.00 -
P/NAPS 0.42 0.54 0.94 1.70 1.00 1.25 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