[JAVA] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[JAVA] JAVA BERHAD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 537.36%
YoY- 480.95%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 301,443 305,904 250,861 73,141 8,071 11,908 33,756 44.01%
PBT 38,503 63,975 16,522 41,348 -10,258 -52,246 -13,301 -
Tax 414 -198 -2,362 -2,270 0 -540 9,213 -40.36%
NP 38,917 63,777 14,160 39,078 -10,258 -52,786 -4,088 -
-
NP to SH 38,921 63,746 14,160 39,078 -10,258 -52,246 -13,301 -
-
Tax Rate -1.08% 0.31% 14.30% 5.49% - - - -
Total Cost 262,526 242,127 236,701 34,063 18,329 64,694 37,844 38.08%
-
Net Worth 233,117 166,923 0 32,076 -133,667 -123,362 -72,547 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,932 4,332 - - - - - -
Div Payout % 38.37% 6.80% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 233,117 166,923 0 32,076 -133,667 -123,362 -72,547 -
NOSH 161,887 165,271 144,496 68,247 83,386 83,353 85,000 11.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.91% 20.85% 5.64% 53.43% -127.10% -443.28% -12.11% -
ROE 16.70% 38.19% 0.00% 121.83% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 186.21 185.09 173.61 107.17 9.68 14.29 39.71 29.35%
EPS 24.04 38.57 9.80 57.26 -12.30 -62.68 -15.65 -
DPS 9.22 2.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.01 0.00 0.47 -1.603 -1.48 -0.8535 -
Adjusted Per Share Value based on latest NOSH - 68,247
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 173.85 176.42 144.68 42.18 4.65 6.87 19.47 44.01%
EPS 22.45 36.76 8.17 22.54 -5.92 -30.13 -7.67 -
DPS 8.61 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3444 0.9627 0.00 0.185 -0.7709 -0.7115 -0.4184 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.69 1.65 0.75 1.57 1.20 1.20 13.70 -
P/RPS 0.91 0.89 0.43 1.46 12.40 8.40 34.50 -45.42%
P/EPS 7.03 4.28 7.65 2.74 -9.75 -1.91 -87.55 -
EY 14.23 23.38 13.07 36.47 -10.25 -52.23 -1.14 -
DY 5.46 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.63 0.00 3.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 31/03/05 26/02/04 04/04/03 08/04/02 -
Price 1.50 3.02 0.65 1.00 1.20 1.20 7.80 -
P/RPS 0.81 1.63 0.37 0.93 12.40 8.40 19.64 -41.20%
P/EPS 6.24 7.83 6.63 1.75 -9.75 -1.91 -49.85 -
EY 16.03 12.77 15.08 57.26 -10.25 -52.23 -2.01 -
DY 6.15 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.99 0.00 2.13 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