[IJMLAND] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -199.42%
YoY- 94.54%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 187,403 116,413 47,298 33,073 32,530 30,909 32,030 223.65%
PBT 30,923 16,774 556 -1,596 5,974 5,555 -52,679 -
Tax -17,624 -10,335 -3,845 -2,168 -2,188 -2,106 -15,432 9.23%
NP 13,299 6,439 -3,289 -3,764 3,786 3,449 -68,111 -
-
NP to SH 13,299 6,439 -3,289 -3,764 3,786 3,449 -68,111 -
-
Tax Rate 56.99% 61.61% 691.55% - 36.63% 37.91% - -
Total Cost 174,104 109,974 50,587 36,837 28,744 27,460 100,141 44.44%
-
Net Worth 610,407 596,472 215,802 168,766 175,321 166,406 174,227 130.14%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 610,407 596,472 215,802 168,766 175,321 166,406 174,227 130.14%
NOSH 568,402 568,285 209,090 150,148 150,568 143,999 150,833 141.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.10% 5.53% -6.95% -11.38% 11.64% 11.16% -212.65% -
ROE 2.18% 1.08% -1.52% -2.23% 2.16% 2.07% -39.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.97 20.48 22.62 22.03 21.60 21.46 21.24 33.95%
EPS 2.34 1.13 -1.57 -2.51 2.51 2.40 -45.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0739 1.0496 1.0321 1.124 1.1644 1.1556 1.1551 -4.73%
Adjusted Per Share Value based on latest NOSH - 150,148
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.03 7.47 3.04 2.12 2.09 1.98 2.06 223.24%
EPS 0.85 0.41 -0.21 -0.24 0.24 0.22 -4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3919 0.3829 0.1385 0.1083 0.1125 0.1068 0.1118 130.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 1.02 1.48 1.08 0.98 0.75 0.56 -
P/RPS 3.00 4.98 6.54 4.90 4.54 3.49 2.64 8.87%
P/EPS 42.31 90.02 -94.09 -43.08 38.97 31.31 -1.24 -
EY 2.36 1.11 -1.06 -2.32 2.57 3.19 -80.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.43 0.96 0.84 0.65 0.48 54.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 13/05/03 -
Price 1.04 1.00 1.10 1.50 1.09 1.06 0.58 -
P/RPS 3.15 4.88 4.86 6.81 5.05 4.94 2.73 9.98%
P/EPS 44.45 88.26 -69.93 -59.84 43.35 44.26 -1.28 -
EY 2.25 1.13 -1.43 -1.67 2.31 2.26 -77.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.07 1.33 0.94 0.92 0.50 55.36%

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