[IJMLAND] QoQ Cumulative 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- 150.3%
YoY- -26.0%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,196 30,908 24,295 16,250 7,575 29,186 21,407 -43.03%
PBT 2,031 5,554 4,692 3,693 1,612 -59,674 3,479 -30.12%
Tax -706 -2,105 -1,315 -1,220 -624 59,674 -59 422.37%
NP 1,325 3,449 3,377 2,473 988 0 3,420 -46.82%
-
NP to SH 1,325 3,449 3,377 2,473 988 -62,166 3,420 -46.82%
-
Tax Rate 34.76% 37.90% 28.03% 33.04% 38.71% - 1.70% -
Total Cost 7,871 27,459 20,918 13,777 6,587 29,186 17,987 -42.33%
-
Net Worth 175,321 173,289 173,367 172,210 170,534 204,019 333,000 -34.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 175,321 173,289 173,367 172,210 170,534 204,019 333,000 -34.77%
NOSH 150,568 149,956 150,088 149,878 149,696 150,014 150,000 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.41% 11.16% 13.90% 15.22% 13.04% 0.00% 15.98% -
ROE 0.76% 1.99% 1.95% 1.44% 0.58% -30.47% 1.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.11 20.61 16.19 10.84 5.06 19.46 14.27 -43.16%
EPS 0.88 2.30 2.25 1.65 0.66 -41.44 2.28 -46.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1644 1.1556 1.1551 1.149 1.1392 1.36 2.22 -34.93%
Adjusted Per Share Value based on latest NOSH - 149,898
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.59 1.98 1.56 1.04 0.49 1.87 1.37 -42.94%
EPS 0.09 0.22 0.22 0.16 0.06 -3.99 0.22 -44.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1112 0.1113 0.1106 0.1095 0.131 0.2138 -34.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.98 0.75 0.56 0.61 0.79 0.95 1.02 -
P/RPS 16.05 3.64 3.46 5.63 15.61 4.88 7.15 71.35%
P/EPS 111.36 32.61 24.89 36.97 119.70 -2.29 44.74 83.56%
EY 0.90 3.07 4.02 2.70 0.84 -43.62 2.24 -45.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.48 0.53 0.69 0.70 0.46 49.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 26/08/03 13/05/03 28/02/03 21/11/02 26/08/02 10/05/02 -
Price 1.09 1.06 0.58 0.60 0.68 0.89 1.18 -
P/RPS 17.85 5.14 3.58 5.53 13.44 4.57 8.27 66.93%
P/EPS 123.86 46.09 25.78 36.36 103.03 -2.15 51.75 78.83%
EY 0.81 2.17 3.88 2.75 0.97 -46.56 1.93 -43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.50 0.52 0.60 0.65 0.53 46.47%

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