[JAVA] YoY Cumulative 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- 162.49%
YoY- -85.16%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 75,030 136,662 149,043 105,250 122,881 5,464 5,467 54.67%
PBT -2,083 11,093 45,183 7,015 51,146 -4,767 -7,526 -19.25%
Tax -183 -3 -126 -563 -7,670 0 0 -
NP -2,266 11,090 45,057 6,452 43,476 -4,767 -7,526 -18.11%
-
NP to SH -2,267 11,094 45,057 6,452 43,476 -4,767 -7,526 -18.11%
-
Tax Rate - 0.03% 0.28% 8.03% 15.00% - - -
Total Cost 77,296 125,572 103,986 98,798 79,405 10,231 12,993 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 -0.98% 4.91% 26.99% 0.00% 144.09% 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 43.36 87.09 90.17 72.82 191.40 6.54 6.55 36.98%
EPS -1.31 7.07 27.26 3.91 67.72 -5.71 -9.02 -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 43.27 78.81 85.96 60.70 70.87 3.15 3.15 54.69%
EPS -1.31 6.40 25.99 3.72 25.07 -2.75 -4.34 -18.08%
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 1.15 1.94 1.83 1.03 0.82 18.33 18.31 -36.92%
P/EPS -38.17 23.90 6.05 16.80 2.32 -21.02 -13.30 19.19%
EY -2.62 4.18 16.52 5.95 43.13 -4.76 -7.52 -16.10%
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 0.95 1.72 3.35 0.89 0.52 18.33 18.31 -38.90%
P/EPS -31.30 21.22 11.08 14.56 1.48 -21.02 -13.30 15.31%
EY -3.20 4.71 9.03 6.87 67.72 -4.76 -7.52 -13.26%
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