[IJMPLNT] QoQ 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- -177.82%
YoY- -191.8%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 46,517 28,933 5,129 4,485 4,867 5,540 4,738 360.42%
PBT 11,309 4,537 -10,595 -21,463 -7,797 -7,823 -14,356 -
Tax -3,838 -2,435 161 -524 7,797 -74 -1,095 131.27%
NP 7,471 2,102 -10,434 -21,987 0 -7,897 -15,451 -
-
NP to SH 7,471 2,102 -10,434 -21,987 -7,914 -7,897 -15,451 -
-
Tax Rate 33.94% 53.67% - - - - - -
Total Cost 39,046 26,831 15,563 26,472 4,867 13,437 20,189 55.41%
-
Net Worth 323,164 -299,370 -291,724 -281,036 -243,058 -235,383 -226,499 -
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 323,164 -299,370 -291,724 -281,036 -243,058 -235,383 -226,499 -
NOSH 347,488 97,198 97,241 97,244 97,223 97,266 97,210 134.33%
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 16.06% 7.27% -203.43% -490.23% 0.00% -142.55% -326.11% -
ROE 2.31% 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 13.39 29.77 5.27 4.61 5.01 5.70 4.87 96.62%
EPS 2.15 1.05 -10.73 -22.61 -8.14 -8.12 -15.89 -
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 5.28 3.29 0.58 0.51 0.55 0.63 0.54 359.17%
EPS 0.85 0.24 -1.18 -2.50 -0.90 -0.90 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.367 -0.34 -0.3313 -0.3191 -0.276 -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 6.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 38.60 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.59 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