[IJMLAND] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 122.75%
YoY- 52.49%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,163 80,186 75,728 22,270 9,219 9,196 6,613 347.10%
PBT 14,329 16,180 16,864 3,367 -5,488 2,031 646 682.06%
Tax -6,649 -7,995 -7,064 -1,987 -578 -706 -574 408.16%
NP 7,680 8,185 9,800 1,380 -6,066 1,325 72 2117.55%
-
NP to SH 7,680 8,185 9,800 1,380 -6,066 1,325 72 2117.55%
-
Tax Rate 46.40% 49.41% 41.89% 59.01% - 34.76% 88.85% -
Total Cost 55,483 72,001 65,928 20,890 15,285 7,871 6,541 313.23%
-
Net Worth 618,609 610,407 596,472 215,802 168,766 175,321 166,406 139.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 618,609 610,407 596,472 215,802 168,766 175,321 166,406 139.02%
NOSH 568,888 568,402 568,285 209,090 150,148 150,568 143,999 148.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.16% 10.21% 12.94% 6.20% -65.80% 14.41% 1.09% -
ROE 1.24% 1.34% 1.64% 0.64% -3.59% 0.76% 0.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.10 14.11 13.33 10.65 6.14 6.11 4.59 79.68%
EPS 1.35 1.44 1.72 0.66 -4.04 0.88 0.05 791.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0874 1.0739 1.0496 1.0321 1.124 1.1644 1.1556 -3.95%
Adjusted Per Share Value based on latest NOSH - 209,090
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.05 5.15 4.86 1.43 0.59 0.59 0.42 349.94%
EPS 0.49 0.53 0.63 0.09 -0.39 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3971 0.3919 0.3829 0.1385 0.1083 0.1125 0.1068 139.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 0.99 1.02 1.48 1.08 0.98 0.75 -
P/RPS 9.55 7.02 7.65 13.90 17.59 16.05 16.33 -29.95%
P/EPS 78.52 68.75 59.15 224.24 -26.73 111.36 1,500.00 -85.88%
EY 1.27 1.45 1.69 0.45 -3.74 0.90 0.07 584.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.97 1.43 0.96 0.84 0.65 30.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 -
Price 1.03 1.04 1.00 1.10 1.50 1.09 1.06 -
P/RPS 9.28 7.37 7.50 10.33 24.43 17.85 23.08 -45.37%
P/EPS 76.30 72.22 57.99 166.67 -37.13 123.86 2,120.00 -88.98%
EY 1.31 1.38 1.72 0.60 -2.69 0.81 0.05 773.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.95 1.07 1.33 0.94 0.92 2.15%

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