[IJMPLNT] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 120.15%
YoY- 126.62%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 65,855 60,715 46,517 28,933 5,129 4,485 4,867 465.14%
PBT 22,060 16,126 11,309 4,537 -10,595 -21,463 -7,797 -
Tax -5,677 -4,203 -3,838 -2,435 161 -524 7,797 -
NP 16,383 11,923 7,471 2,102 -10,434 -21,987 0 -
-
NP to SH 16,383 11,923 7,471 2,102 -10,434 -21,987 -7,914 -
-
Tax Rate 25.73% 26.06% 33.94% 53.67% - - - -
Total Cost 49,472 48,792 39,046 26,831 15,563 26,472 4,867 367.26%
-
Net Worth 475,958 480,927 323,164 -299,370 -291,724 -281,036 -243,058 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,525 - - - - - - -
Div Payout % 76.45% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 475,958 480,927 323,164 -299,370 -291,724 -281,036 -243,058 -
NOSH 501,009 500,966 347,488 97,198 97,241 97,244 97,223 197.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.88% 19.64% 16.06% 7.27% -203.43% -490.23% 0.00% -
ROE 3.44% 2.48% 2.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.14 12.12 13.39 29.77 5.27 4.61 5.01 89.84%
EPS 3.27 2.38 2.15 1.05 -10.73 -22.61 -8.14 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.93 -3.08 -3.00 -2.89 -2.50 -
Adjusted Per Share Value based on latest NOSH - 97,198
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.48 6.89 5.28 3.29 0.58 0.51 0.55 467.05%
EPS 1.86 1.35 0.85 0.24 -1.18 -2.50 -0.90 -
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.5461 0.367 -0.34 -0.3313 -0.3191 -0.276 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 1.12 0.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.52 6.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.25 33.19 0.00 0.00 0.00 0.00 0.00 -
EY 2.92 3.01 0.00 0.00 0.00 0.00 0.00 -
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 19/08/03 29/05/03 28/02/03 29/11/02 23/08/02 -
Price 1.22 1.16 0.83 0.00 0.00 0.00 0.00 -
P/RPS 9.28 9.57 6.20 0.00 0.00 0.00 0.00 -
P/EPS 37.31 48.74 38.60 0.00 0.00 0.00 0.00 -
EY 2.68 2.05 2.59 0.00 0.00 0.00 0.00 -
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.89 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