[IJMLAND] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 50.2%
YoY- -52.34%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 97,860 63,163 9,219 8,676 7,341 8,621 7,720 -2.66%
PBT 18,741 14,329 -5,488 2,082 3,189 851 -17,439 -
Tax -2,954 -6,649 -578 -598 -75 -397 17,439 -
NP 15,787 7,680 -6,066 1,484 3,114 454 0 -100.00%
-
NP to SH 11,764 7,680 -6,066 1,484 3,114 454 -16,995 -
-
Tax Rate 15.76% 46.40% - 28.72% 2.35% 46.65% - -
Total Cost 82,073 55,483 15,285 7,192 4,227 8,167 7,720 -2.48%
-
Net Worth 773,355 618,609 168,766 172,233 332,359 331,419 371,660 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 773,355 618,609 168,766 172,233 332,359 331,419 371,660 -0.77%
NOSH 568,309 568,888 150,148 149,898 149,711 151,333 150,469 -1.40%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.13% 12.16% -65.80% 17.10% 42.42% 5.27% 0.00% -
ROE 1.52% 1.24% -3.59% 0.86% 0.94% 0.14% -4.57% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.22 11.10 6.14 5.79 4.90 5.70 5.13 -1.27%
EPS 2.07 1.35 -4.04 0.99 2.08 0.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 1.0874 1.124 1.149 2.22 2.19 2.47 0.63%
Adjusted Per Share Value based on latest NOSH - 149,898
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.28 4.05 0.59 0.56 0.47 0.55 0.50 -2.65%
EPS 0.76 0.49 -0.39 0.10 0.20 0.03 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.3971 0.1083 0.1106 0.2134 0.2128 0.2386 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.40 1.06 1.08 0.61 0.85 0.73 0.00 -
P/RPS 2.32 9.55 17.59 10.54 17.33 12.81 0.00 -100.00%
P/EPS 19.32 78.52 -26.73 61.62 40.87 243.33 0.00 -100.00%
EY 5.17 1.27 -3.74 1.62 2.45 0.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.97 0.96 0.53 0.38 0.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 16/02/05 25/02/04 28/02/03 22/02/02 22/02/01 23/02/00 -
Price 0.43 1.03 1.50 0.60 0.92 0.86 1.89 -
P/RPS 2.50 9.28 24.43 10.37 18.76 15.10 36.84 2.90%
P/EPS 20.77 76.30 -37.13 60.61 44.23 286.67 -16.73 -
EY 4.81 1.31 -2.69 1.65 2.26 0.35 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.95 1.33 0.52 0.41 0.39 0.77 0.93%

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