[IJMLAND] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 243.68%
YoY- 86.69%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 268,982 286,698 320,744 116,413 54,246 36,830 36,784 276.28%
PBT 56,380 61,018 64,720 16,774 -120 -6,914 8,124 263.40%
Tax -26,320 -29,288 -31,980 -10,335 -4,361 -2,568 -2,824 342.27%
NP 30,060 31,730 32,740 6,439 -4,481 -9,482 5,300 217.69%
-
NP to SH 30,060 31,730 32,740 6,439 -4,481 -9,482 5,300 217.69%
-
Tax Rate 46.68% 48.00% 49.41% 61.61% - - 34.76% -
Total Cost 238,922 254,968 288,004 109,974 58,727 46,312 31,484 285.69%
-
Net Worth 624,218 618,336 610,407 284,724 175,196 168,635 175,321 132.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 624,218 618,336 610,407 284,724 175,196 168,635 175,321 132.98%
NOSH 567,884 568,638 568,402 268,734 169,747 150,031 150,568 142.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.18% 11.07% 10.21% 5.53% -8.26% -25.75% 14.41% -
ROE 4.82% 5.13% 5.36% 2.26% -2.56% -5.62% 3.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 47.37 50.42 56.43 43.32 31.96 24.55 24.43 55.43%
EPS 5.29 5.58 5.76 2.40 -2.64 -6.32 3.52 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0992 1.0874 1.0739 1.0595 1.0321 1.124 1.1644 -3.76%
Adjusted Per Share Value based on latest NOSH - 568,285
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.27 18.40 20.59 7.47 3.48 2.36 2.36 276.46%
EPS 1.93 2.04 2.10 0.41 -0.29 -0.61 0.34 217.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.3969 0.3919 0.1828 0.1125 0.1083 0.1125 133.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.87 1.06 0.99 1.02 1.48 1.08 0.98 -
P/RPS 1.84 2.10 1.75 2.35 4.63 4.40 4.01 -40.48%
P/EPS 16.44 19.00 17.19 42.57 -56.06 -17.09 27.84 -29.59%
EY 6.08 5.26 5.82 2.35 -1.78 -5.85 3.59 42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.97 0.92 0.96 1.43 0.96 0.84 -4.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 -
Price 0.70 1.03 1.04 1.00 1.10 1.50 1.09 -
P/RPS 1.48 2.04 1.84 2.31 3.44 6.11 4.46 -52.03%
P/EPS 13.22 18.46 18.06 41.74 -41.67 -23.73 30.97 -43.27%
EY 7.56 5.42 5.54 2.40 -2.40 -4.21 3.23 76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.95 0.97 0.94 1.07 1.33 0.94 -22.58%

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