[IJMPLNT] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -139.07%
YoY- -71.49%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 75,450 28,933 19,986 14,857 10,017 5,540 24,312 113.20%
PBT 15,846 4,537 -47,679 -37,084 -15,620 -7,823 -36,016 -
Tax -6,273 -2,435 -554 -715 15,620 -74 -1,476 163.07%
NP 9,573 2,102 -48,233 -37,799 0 -7,897 -37,492 -
-
NP to SH 9,573 2,102 -48,233 -37,799 -15,811 -7,897 -37,492 -
-
Tax Rate 39.59% 53.67% - - - - - -
Total Cost 65,877 26,831 68,219 52,656 10,017 13,437 61,804 4.35%
-
Net Worth 323,741 -299,370 -291,673 -280,964 -243,096 -235,383 -226,526 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 323,741 -299,370 -291,673 -280,964 -243,096 -235,383 -226,526 -
NOSH 348,109 97,198 97,224 97,219 97,238 97,266 97,221 134.59%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.69% 7.27% -241.33% -254.42% 0.00% -142.55% -154.21% -
ROE 2.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.67 29.77 20.56 15.28 10.30 5.70 25.01 -9.13%
EPS 2.75 1.05 -49.61 -38.88 -16.26 -8.12 -38.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 -3.08 -3.00 -2.89 -2.50 -2.42 -2.33 -
Adjusted Per Share Value based on latest NOSH - 97,244
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.57 3.29 2.27 1.69 1.14 0.63 2.76 113.27%
EPS 1.09 0.24 -5.48 -4.29 -1.80 -0.90 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 -0.34 -0.3312 -0.3191 -0.2761 -0.2673 -0.2572 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 29/05/03 28/02/03 29/11/02 23/08/02 31/05/02 28/02/02 -
Price 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.18 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.00 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