[IJMPLNT] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -70.54%
YoY- 794.72%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 184,594 139,378 141,743 177,768 134,496 109,658 128,351 6.23%
PBT 24,774 38,641 25,870 31,118 2,929 29,176 66,387 -15.13%
Tax -8,185 -11,478 -3,646 -7,633 -717 -7,399 -16,867 -11.34%
NP 16,589 27,163 22,224 23,485 2,212 21,777 49,520 -16.64%
-
NP to SH 16,898 25,205 22,865 26,117 2,919 21,893 49,474 -16.37%
-
Tax Rate 33.04% 29.70% 14.09% 24.53% 24.48% 25.36% 25.41% -
Total Cost 168,005 112,215 119,519 154,283 132,284 87,881 78,831 13.42%
-
Net Worth 1,708,326 1,629,073 1,576,238 1,334,150 1,354,091 1,323,203 1,290,974 4.77%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 44,029 - - - - - -
Div Payout % - 174.68% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,708,326 1,629,073 1,576,238 1,334,150 1,354,091 1,323,203 1,290,974 4.77%
NOSH 880,580 880,580 880,580 808,575 810,833 801,941 801,847 1.57%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.99% 19.49% 15.68% 13.21% 1.64% 19.86% 38.58% -
ROE 0.99% 1.55% 1.45% 1.96% 0.22% 1.65% 3.83% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.96 15.83 16.10 21.99 16.59 13.67 16.01 4.58%
EPS 1.92 2.86 2.60 3.23 0.36 2.73 6.17 -17.66%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.85 1.79 1.65 1.67 1.65 1.61 3.15%
Adjusted Per Share Value based on latest NOSH - 808,575
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.96 15.83 16.10 20.19 15.27 12.45 14.58 6.23%
EPS 1.92 2.86 2.60 2.97 0.33 2.49 5.62 -16.37%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.85 1.79 1.5151 1.5377 1.5026 1.466 4.77%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.03 3.40 3.60 3.88 3.18 3.23 2.76 -
P/RPS 14.45 21.48 22.37 17.65 19.17 23.62 17.24 -2.89%
P/EPS 157.90 118.78 138.64 120.12 883.33 118.32 44.73 23.37%
EY 0.63 0.84 0.72 0.83 0.11 0.85 2.24 -19.04%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.84 2.01 2.35 1.90 1.96 1.71 -1.51%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 25/08/15 26/08/14 27/08/13 28/08/12 24/08/11 -
Price 3.01 3.30 3.20 3.45 2.93 3.56 2.58 -
P/RPS 14.36 20.85 19.88 15.69 17.66 26.03 16.12 -1.90%
P/EPS 156.86 115.29 123.24 106.81 813.89 130.40 41.82 24.62%
EY 0.64 0.87 0.81 0.94 0.12 0.77 2.39 -19.69%
DY 0.00 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.78 1.79 2.09 1.75 2.16 1.60 -0.52%

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