[IJMLAND] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 9.77%
YoY- 105.62%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 116,413 47,298 33,073 32,530 30,909 32,030 30,693 143.40%
PBT 16,774 556 -1,596 5,974 5,555 -52,679 -53,731 -
Tax -10,335 -3,845 -2,168 -2,188 -2,106 -15,432 -15,208 -22.72%
NP 6,439 -3,289 -3,764 3,786 3,449 -68,111 -68,939 -
-
NP to SH 6,439 -3,289 -3,764 3,786 3,449 -68,111 -68,939 -
-
Tax Rate 61.61% 691.55% - 36.63% 37.91% - - -
Total Cost 109,974 50,587 36,837 28,744 27,460 100,141 99,632 6.81%
-
Net Worth 596,472 215,802 168,766 175,321 166,406 174,227 172,233 129.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 596,472 215,802 168,766 175,321 166,406 174,227 172,233 129.07%
NOSH 568,285 209,090 150,148 150,568 143,999 150,833 149,898 143.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.53% -6.95% -11.38% 11.64% 11.16% -212.65% -224.61% -
ROE 1.08% -1.52% -2.23% 2.16% 2.07% -39.09% -40.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.48 22.62 22.03 21.60 21.46 21.24 20.48 0.00%
EPS 1.13 -1.57 -2.51 2.51 2.40 -45.16 -45.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0496 1.0321 1.124 1.1644 1.1556 1.1551 1.149 -5.85%
Adjusted Per Share Value based on latest NOSH - 150,568
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.47 3.04 2.12 2.09 1.98 2.06 1.97 143.36%
EPS 0.41 -0.21 -0.24 0.24 0.22 -4.37 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3829 0.1385 0.1083 0.1125 0.1068 0.1118 0.1106 129.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.48 1.08 0.98 0.75 0.56 0.61 -
P/RPS 4.98 6.54 4.90 4.54 3.49 2.64 2.98 40.86%
P/EPS 90.02 -94.09 -43.08 38.97 31.31 -1.24 -1.33 -
EY 1.11 -1.06 -2.32 2.57 3.19 -80.64 -75.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.43 0.96 0.84 0.65 0.48 0.53 49.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 13/05/03 28/02/03 -
Price 1.00 1.10 1.50 1.09 1.06 0.58 0.60 -
P/RPS 4.88 4.86 6.81 5.05 4.94 2.73 2.93 40.55%
P/EPS 88.26 -69.93 -59.84 43.35 44.26 -1.28 -1.30 -
EY 1.13 -1.43 -1.67 2.31 2.26 -77.86 -76.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 1.33 0.94 0.92 0.50 0.52 49.49%

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