[JAVA] YoY Quarter Result on 30-Jun-2005 [#4]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 235.97%
YoY- 463.53%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 62,414 83,801 103,872 71,747 3,025 1,197 2,404 71.99%
PBT 1,617 10,287 13,631 6,365 -1,634 -2,478 -39,910 -
Tax 289 362 -358 -425 0 0 0 -
NP 1,906 10,649 13,273 5,940 -1,634 -2,478 -39,910 -
-
NP to SH 1,906 10,649 13,242 5,940 -1,634 -2,478 -39,910 -
-
Tax Rate -17.87% -3.52% 2.63% 6.68% - - - -
Total Cost 60,508 73,152 90,599 65,807 4,659 3,675 42,314 6.13%
-
Net Worth 239,116 237,429 99,639 73,708 -138,389 -129,323 -115,935 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,064 14,932 4,332 - - - - -
Div Payout % 318.18% 140.23% 32.72% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 239,116 237,429 99,639 73,708 -138,389 -129,323 -115,935 -
NOSH 173,272 149,326 144,405 144,525 83,367 83,434 83,406 12.94%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.05% 12.71% 12.78% 8.28% -54.02% -207.02% -1,660.15% -
ROE 0.80% 4.49% 13.29% 8.06% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.02 56.12 71.93 49.64 3.63 1.43 2.88 52.29%
EPS 1.10 7.13 9.17 4.11 -1.96 -2.97 -47.85 -
DPS 3.50 10.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.59 0.69 0.51 -1.66 -1.55 -1.39 -
Adjusted Per Share Value based on latest NOSH - 144,525
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.00 48.33 59.90 41.38 1.74 0.69 1.39 71.92%
EPS 1.10 6.14 7.64 3.43 -0.94 -1.43 -23.02 -
DPS 3.50 8.61 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.379 1.3693 0.5746 0.4251 -0.7981 -0.7458 -0.6686 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.58 2.78 0.59 0.62 1.20 1.20 5.00 -
P/RPS 4.39 4.95 0.82 1.25 33.07 83.64 173.47 -45.78%
P/EPS 143.64 38.98 6.43 15.09 -61.22 -40.40 -10.45 -
EY 0.70 2.57 15.54 6.63 -1.63 -2.48 -9.57 -
DY 2.22 3.60 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.75 0.86 1.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 03/09/07 30/08/06 30/08/05 27/08/04 28/08/03 29/08/02 -
Price 1.30 2.67 0.69 0.64 1.20 1.20 1.90 -
P/RPS 3.61 4.76 0.96 1.29 33.07 83.64 65.92 -38.34%
P/EPS 118.18 37.44 7.52 15.57 -61.22 -40.40 -3.97 -
EY 0.85 2.67 13.29 6.42 -1.63 -2.48 -25.18 -
DY 2.69 3.75 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.68 1.00 1.25 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