[IJMLAND] QoQ Cumulative 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- 291.58%
YoY- 86.69%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 201,737 143,349 80,186 116,413 40,685 18,415 9,196 682.18%
PBT 42,285 30,509 16,180 16,774 -90 -3,457 2,031 655.40%
Tax -19,740 -14,644 -7,995 -10,335 -3,271 -1,284 -706 819.35%
NP 22,545 15,865 8,185 6,439 -3,361 -4,741 1,325 560.40%
-
NP to SH 22,545 15,865 8,185 6,439 -3,361 -4,741 1,325 560.40%
-
Tax Rate 46.68% 48.00% 49.41% 61.61% - - 34.76% -
Total Cost 179,192 127,484 72,001 109,974 44,046 23,156 7,871 701.73%
-
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 3.61% 2.57% 1.34% 2.26% -1.92% -2.81% 0.76% -
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 35.52 25.21 14.11 43.32 23.97 12.27 6.11 222.96%
EPS 3.97 2.79 1.44 2.40 -1.98 -3.16 0.88 172.77%
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 12.95 9.20 5.15 7.47 2.61 1.18 0.59 682.46%
EPS 1.45 1.02 0.53 0.41 -0.22 -0.30 0.09 536.81%
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 2.45 4.20 7.02 2.35 6.17 8.80 16.05 -71.40%
P/EPS 21.91 37.99 68.75 42.57 -74.75 -34.18 111.36 -66.13%
EY 4.56 2.63 1.45 2.35 -1.34 -2.93 0.90 194.70%
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 1.97 4.09 7.37 2.31 4.59 12.22 17.85 -76.96%
P/EPS 17.63 36.92 72.22 41.74 -55.56 -47.47 123.86 -72.70%
EY 5.67 2.71 1.38 2.40 -1.80 -2.11 0.81 265.49%
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