[IJMLAND] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -24.46%
YoY- 106.97%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 29,280 31,113 31,604 33,560 32,636 29,500 27,952 3.13%
PBT 508 887 2,897 3,808 4,216 -62,030 -83,262 -
Tax 404 1,034 -896 -1,128 -668 62,030 83,262 -97.12%
NP 912 1,921 2,001 2,680 3,548 0 0 -
-
NP to SH 912 1,921 2,001 2,680 3,548 -61,658 -81,422 -
-
Tax Rate -79.53% -116.57% 30.93% 29.62% 15.84% - - -
Total Cost 28,368 29,192 29,602 30,880 29,088 29,500 27,952 0.98%
-
Net Worth 334,399 330,171 328,718 329,730 329,242 326,968 328,510 1.19%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 334,399 330,171 328,718 329,730 329,242 326,968 328,510 1.19%
NOSH 151,999 150,078 150,099 150,561 150,338 149,985 150,004 0.88%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.11% 6.17% 6.33% 7.99% 10.87% 0.00% 0.00% -
ROE 0.27% 0.58% 0.61% 0.81% 1.08% -18.86% -24.79% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.26 20.73 21.06 22.29 21.71 19.67 18.63 2.23%
EPS 0.60 1.28 1.33 1.78 2.36 -41.11 -54.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.20 2.19 2.19 2.19 2.18 2.19 0.30%
Adjusted Per Share Value based on latest NOSH - 151,333
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.88 2.00 2.03 2.15 2.10 1.89 1.79 3.32%
EPS 0.06 0.12 0.13 0.17 0.23 -3.96 -5.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.212 0.211 0.2117 0.2114 0.2099 0.2109 1.19%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.68 0.63 0.55 0.73 0.98 1.42 1.83 -
P/RPS 3.53 3.04 2.61 3.28 4.51 7.22 9.82 -49.41%
P/EPS 113.33 49.22 41.25 41.01 41.53 -3.45 -3.37 -
EY 0.88 2.03 2.42 2.44 2.41 -28.95 -29.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.25 0.33 0.45 0.65 0.84 -48.51%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 27/08/01 29/05/01 22/02/01 27/10/00 21/08/00 29/05/00 -
Price 0.80 0.94 0.63 0.86 1.13 1.29 1.57 -
P/RPS 4.15 4.53 2.99 3.86 5.21 6.56 8.43 -37.62%
P/EPS 133.33 73.44 47.25 48.31 47.88 -3.14 -2.89 -
EY 0.75 1.36 2.12 2.07 2.09 -31.87 -34.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.29 0.39 0.52 0.59 0.72 -36.97%

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