[IJMPLNT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -55.98%
YoY- 103.29%
Quarter Report
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 271,633 210,238 124,354 124,354 244,630 190,996 119,299 73.16%
PBT 56,445 50,184 22,497 22,497 52,122 43,983 24,647 73.83%
Tax -12,469 -15,152 -6,790 -6,790 -16,444 -12,332 -6,854 49.07%
NP 43,976 35,032 15,707 15,707 35,678 31,651 17,793 82.90%
-
NP to SH 43,959 35,019 15,698 15,698 35,662 31,638 17,784 82.91%
-
Tax Rate 22.09% 30.19% 30.18% 30.18% 31.55% 28.04% 27.81% -
Total Cost 227,657 175,206 108,647 108,647 208,952 159,345 101,506 71.42%
-
Net Worth 583,996 573,907 562,556 514,607 539,721 534,017 522,467 7.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 23,890 - - - 17,654 - - -
Div Payout % 54.35% - - - 49.50% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 583,996 573,907 562,556 514,607 539,721 534,017 522,467 7.71%
NOSH 530,905 531,396 535,767 514,607 504,413 503,789 502,372 3.75%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.19% 16.66% 12.63% 12.63% 14.58% 16.57% 14.91% -
ROE 7.53% 6.10% 2.79% 3.05% 6.61% 5.92% 3.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.16 39.56 23.21 24.16 48.50 37.91 23.75 66.87%
EPS 8.28 6.59 2.93 3.03 7.07 6.28 3.54 76.29%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.10 1.08 1.05 1.00 1.07 1.06 1.04 3.81%
Adjusted Per Share Value based on latest NOSH - 514,607
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.85 23.87 14.12 14.12 27.78 21.69 13.55 73.15%
EPS 4.99 3.98 1.78 1.78 4.05 3.59 2.02 82.84%
DPS 2.71 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6632 0.6517 0.6388 0.5844 0.6129 0.6064 0.5933 7.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.71 1.77 1.45 1.42 1.28 1.10 1.23 -
P/RPS 3.34 4.47 6.25 5.88 2.64 2.90 5.18 -25.38%
P/EPS 20.65 26.86 49.49 46.55 18.10 17.52 34.75 -29.34%
EY 4.84 3.72 2.02 2.15 5.52 5.71 2.88 41.39%
DY 2.63 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 1.55 1.64 1.38 1.42 1.20 1.04 1.18 19.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 22/02/06 11/11/05 -
Price 2.07 1.77 1.66 1.68 1.44 1.15 1.17 -
P/RPS 4.05 4.47 7.15 6.95 2.97 3.03 4.93 -12.29%
P/EPS 25.00 26.86 56.66 55.07 20.37 18.31 33.05 -16.99%
EY 4.00 3.72 1.77 1.82 4.91 5.46 3.03 20.36%
DY 2.17 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.88 1.64 1.58 1.68 1.35 1.08 1.13 40.44%

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