[JAVA] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[JAVA] JAVA BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.43%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
JAVA's Result
JAVA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 333,895 229,986 145,820 7,846 9,281 22,095 82,045 26.34%
PBT 75,937 18,541 47,254 -10,009 -50,449 -13,122 -13,782 -
Tax -429 -702 -3,644 0 -540 4,224 22,030 -
NP 75,508 17,839 43,610 -10,009 -50,989 -8,898 8,248 44.61%
-
NP to SH 75,477 17,839 43,610 -10,009 -50,449 -13,122 -13,782 -
-
Tax Rate 0.56% 3.79% 7.71% - - - - -
Total Cost 258,387 212,147 102,210 17,855 60,270 30,993 73,797 23.21%
-
Net Worth 160,542 86,603 67,012 -136,588 -125,193 -78,360 -62,571 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,332 - - - - - - -
Div Payout % 5.74% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 160,542 86,603 67,012 -136,588 -125,193 -78,360 -62,571 -
NOSH 145,947 144,338 142,580 83,504 83,462 83,362 83,428 9.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 22.61% 7.76% 29.91% -127.57% -549.39% -40.27% 10.05% -
ROE 47.01% 20.60% 65.08% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 228.78 159.34 102.27 9.40 11.12 26.50 98.34 15.10%
EPS 51.72 12.36 30.59 -11.99 -60.45 -15.74 -16.52 -
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.60 0.47 -1.6357 -1.50 -0.94 -0.75 -
Adjusted Per Share Value based on latest NOSH - 83,504
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 192.56 132.64 84.10 4.52 5.35 12.74 47.32 26.33%
EPS 43.53 10.29 25.15 -5.77 -29.09 -7.57 -7.95 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9259 0.4995 0.3865 -0.7877 -0.722 -0.4519 -0.3609 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.20 0.60 1.00 1.20 1.20 7.80 18.00 -
P/RPS 1.40 0.38 0.98 12.77 10.79 29.43 18.30 -34.83%
P/EPS 6.19 4.85 3.27 -10.01 -1.99 -49.55 -108.96 -
EY 16.16 20.60 30.59 -9.99 -50.37 -2.02 -0.92 -
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.00 2.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 13/05/04 28/07/03 23/05/02 23/05/01 -
Price 2.98 0.57 0.67 1.20 1.20 9.40 18.60 -
P/RPS 1.30 0.36 0.66 12.77 10.79 35.47 18.91 -35.98%
P/EPS 5.76 4.61 2.19 -10.01 -1.99 -59.72 -112.59 -
EY 17.35 21.68 45.65 -9.99 -50.37 -1.67 -0.89 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 0.95 1.43 0.00 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