[JAVA] YoY TTM 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- -3.44%
YoY- 189.9%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 131,017 140,586 259,197 313,824 262,111 214,542 9,674 54.35%
PBT 6,903 -11,708 17,159 72,593 25,807 55,253 -9,165 -
Tax -4 467 286 291 -635 -4,069 0 -
NP 6,899 -11,241 17,445 72,884 25,172 51,184 -9,165 -
-
NP to SH 7,045 -11,190 17,449 72,884 25,141 51,184 -9,165 -
-
Tax Rate 0.06% - -1.67% -0.40% 2.46% 7.36% - -
Total Cost 124,118 151,827 241,752 240,940 236,939 163,358 18,839 36.89%
-
Net Worth 228,258 221,975 239,116 237,429 99,639 73,708 -138,389 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 6,064 14,932 4,332 - - -
Div Payout % - - 34.76% 20.49% 17.23% - - -
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 228,258 221,975 239,116 237,429 99,639 73,708 -138,389 -
NOSH 172,923 173,418 173,272 149,326 144,405 144,525 83,367 12.92%
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% 9.60% 23.86% -94.74% -
ROE 3.09% -5.04% 7.30% 30.70% 25.23% 69.44% 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 75.77 81.07 149.59 210.16 181.51 148.45 11.60 36.70%
EPS 4.07 -6.45 10.07 48.81 17.41 35.42 -10.99 -
DPS 0.00 0.00 3.50 10.00 3.00 0.00 0.00 -
NAPS 1.32 1.28 1.38 1.59 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 81.08 149.48 180.99 151.16 123.73 5.58 54.35%
EPS 4.06 -6.45 10.06 42.03 14.50 29.52 -5.29 -
DPS 0.00 0.00 3.50 8.61 2.50 0.00 0.00 -
NAPS 1.3164 1.2802 1.379 1.3693 0.5746 0.4251 -0.7981 -
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 0.76 1.06 1.32 0.33 0.42 10.34 -34.30%
P/EPS 15.46 -9.61 15.69 5.70 3.39 1.75 -10.92 -
EY 6.47 -10.41 6.37 17.56 29.51 57.12 -9.16 -
DY 0.00 0.00 2.22 3.60 5.08 0.00 0.00 -
P/NAPS 0.48 0.48 1.14 1.75 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 0.87 1.27 0.38 0.43 10.34 -35.69%
P/EPS 13.50 -10.69 12.91 5.47 3.96 1.81 -10.92 -
EY 7.41 -9.35 7.75 18.28 25.23 55.34 -9.16 -
DY 0.00 0.00 2.69 3.75 4.35 0.00 0.00 -
P/NAPS 0.42 0.54 0.94 1.68 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