[IJMLAND] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 53.67%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 116,413 54,246 36,830 36,784 30,908 32,393 32,500 134.28%
PBT 16,774 -120 -6,914 8,124 5,554 6,256 7,386 72.86%
Tax -10,335 -4,361 -2,568 -2,824 -2,105 -1,753 -2,440 162.01%
NP 6,439 -4,481 -9,482 5,300 3,449 4,502 4,946 19.24%
-
NP to SH 6,439 -4,481 -9,482 5,300 3,449 4,502 4,946 19.24%
-
Tax Rate 61.61% - - 34.76% 37.90% 28.02% 33.04% -
Total Cost 109,974 58,727 46,312 31,484 27,459 27,890 27,554 151.82%
-
Net Worth 284,724 175,196 168,635 175,321 173,289 173,367 172,210 39.86%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 284,724 175,196 168,635 175,321 173,289 173,367 172,210 39.86%
NOSH 268,734 169,747 150,031 150,568 149,956 150,088 149,878 47.64%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.53% -8.26% -25.75% 14.41% 11.16% 13.90% 15.22% -
ROE 2.26% -2.56% -5.62% 3.02% 1.99% 2.60% 2.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.32 31.96 24.55 24.43 20.61 21.58 21.68 58.70%
EPS 2.40 -2.64 -6.32 3.52 2.30 3.00 3.30 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0595 1.0321 1.124 1.1644 1.1556 1.1551 1.149 -5.26%
Adjusted Per Share Value based on latest NOSH - 150,568
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.47 3.48 2.36 2.36 1.98 2.08 2.09 133.94%
EPS 0.41 -0.29 -0.61 0.34 0.22 0.29 0.32 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1125 0.1083 0.1125 0.1112 0.1113 0.1106 39.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.48 1.08 0.98 0.75 0.56 0.61 -
P/RPS 2.35 4.63 4.40 4.01 3.64 2.59 2.81 -11.24%
P/EPS 42.57 -56.06 -17.09 27.84 32.61 18.67 18.48 74.51%
EY 2.35 -1.78 -5.85 3.59 3.07 5.36 5.41 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.43 0.96 0.84 0.65 0.48 0.53 48.64%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 13/05/03 28/02/03 -
Price 1.00 1.10 1.50 1.09 1.06 0.58 0.60 -
P/RPS 2.31 3.44 6.11 4.46 5.14 2.69 2.77 -11.41%
P/EPS 41.74 -41.67 -23.73 30.97 46.09 19.33 18.18 74.12%
EY 2.40 -2.40 -4.21 3.23 2.17 5.17 5.50 -42.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.07 1.33 0.94 0.92 0.50 0.52 48.44%

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