[IJM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 34.28%
YoY- 21.13%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,324,501 2,220,989 1,105,234 2,311,234 1,623,022 1,038,318 518,035 244.17%
PBT -293,715 -531,013 -693,917 318,929 246,327 161,998 87,385 -
Tax -145,580 -80,549 -34,982 -78,820 -68,293 -40,127 -22,027 250.97%
NP -439,295 -611,562 -728,899 240,109 178,034 121,871 65,358 -
-
NP to SH -521,346 -654,825 -746,895 194,336 144,724 101,482 54,301 -
-
Tax Rate - - - 24.71% 27.72% 24.77% 25.21% -
Total Cost 3,763,796 2,832,551 1,834,133 2,071,125 1,444,988 916,447 452,677 308.83%
-
Net Worth 4,434,281 4,290,057 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 61.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 76,751 49,733 49,239 - -
Div Payout % - - - 39.49% 34.36% 48.52% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 4,434,281 4,290,057 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 61.54%
NOSH 847,854 844,499 836,014 511,679 497,333 492,392 488,757 44.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -13.21% -27.54% -65.95% 10.39% 10.97% 11.74% 12.62% -
ROE -11.76% -15.26% -17.76% 8.33% 6.41% 4.66% 2.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 392.11 262.99 132.20 451.70 326.34 210.87 105.99 138.63%
EPS -61.49 -77.54 -89.34 37.98 29.10 20.61 11.11 -
DPS 0.00 0.00 0.00 15.00 10.00 10.00 0.00 -
NAPS 5.23 5.08 5.03 4.56 4.54 4.42 4.41 12.00%
Adjusted Per Share Value based on latest NOSH - 554,944
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.97 63.45 31.57 66.02 46.36 29.66 14.80 244.14%
EPS -14.89 -18.71 -21.34 5.55 4.13 2.90 1.55 -
DPS 0.00 0.00 0.00 2.19 1.42 1.41 0.00 -
NAPS 1.2667 1.2255 1.2013 0.6665 0.645 0.6217 0.6157 61.54%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.14 7.95 8.35 8.65 7.35 6.20 5.60 -
P/RPS 1.57 3.02 6.32 1.92 2.25 2.94 5.28 -55.35%
P/EPS -9.99 -10.25 -9.35 22.78 25.26 30.08 50.41 -
EY -10.01 -9.75 -10.70 4.39 3.96 3.32 1.98 -
DY 0.00 0.00 0.00 1.73 1.36 1.61 0.00 -
P/NAPS 1.17 1.56 1.66 1.90 1.62 1.40 1.27 -5.30%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 29/08/07 30/05/07 27/02/07 15/11/06 16/08/06 -
Price 5.11 7.90 7.15 8.10 8.80 6.65 5.75 -
P/RPS 1.30 3.00 5.41 1.79 2.70 3.15 5.43 -61.34%
P/EPS -8.31 -10.19 -8.00 21.33 30.24 32.27 51.76 -
EY -12.03 -9.82 -12.50 4.69 3.31 3.10 1.93 -
DY 0.00 0.00 0.00 1.85 1.14 1.50 0.00 -
P/NAPS 0.98 1.56 1.42 1.78 1.94 1.50 1.30 -17.12%

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