[IJMLAND] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -16.48%
YoY- 517.74%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 87,603 58,388 63,163 80,186 75,728 22,270 9,219 349.24%
PBT 8,957 11,776 14,329 16,180 16,864 3,367 -5,488 -
Tax -2,545 -5,096 -6,649 -7,995 -7,064 -1,987 -578 168.88%
NP 6,412 6,680 7,680 8,185 9,800 1,380 -6,066 -
-
NP to SH 5,119 6,680 7,680 8,185 9,800 1,380 -6,066 -
-
Tax Rate 28.41% 43.27% 46.40% 49.41% 41.89% 59.01% - -
Total Cost 81,191 51,708 55,483 72,001 65,928 20,890 15,285 204.74%
-
Net Worth 630,319 622,259 618,609 610,407 596,472 215,802 168,766 140.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 630,319 622,259 618,609 610,407 596,472 215,802 168,766 140.91%
NOSH 568,777 566,101 568,888 568,402 568,285 209,090 150,148 143.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.32% 11.44% 12.16% 10.21% 12.94% 6.20% -65.80% -
ROE 0.81% 1.07% 1.24% 1.34% 1.64% 0.64% -3.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.40 10.31 11.10 14.11 13.33 10.65 6.14 84.70%
EPS 0.90 1.18 1.35 1.44 1.72 0.66 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1082 1.0992 1.0874 1.0739 1.0496 1.0321 1.124 -0.94%
Adjusted Per Share Value based on latest NOSH - 568,402
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.62 3.75 4.05 5.15 4.86 1.43 0.59 349.97%
EPS 0.33 0.43 0.49 0.53 0.63 0.09 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4046 0.3995 0.3971 0.3919 0.3829 0.1385 0.1083 140.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.64 0.87 1.06 0.99 1.02 1.48 1.08 -
P/RPS 4.16 8.44 9.55 7.02 7.65 13.90 17.59 -61.79%
P/EPS 71.11 73.73 78.52 68.75 59.15 224.24 -26.73 -
EY 1.41 1.36 1.27 1.45 1.69 0.45 -3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.97 0.92 0.97 1.43 0.96 -28.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 16/05/05 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 -
Price 0.49 0.70 1.03 1.04 1.00 1.10 1.50 -
P/RPS 3.18 6.79 9.28 7.37 7.50 10.33 24.43 -74.34%
P/EPS 54.44 59.32 76.30 72.22 57.99 166.67 -37.13 -
EY 1.84 1.69 1.31 1.38 1.72 0.60 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.64 0.95 0.97 0.95 1.07 1.33 -52.19%

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