[IJMPLNT] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -41.27%
YoY- -32.96%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 823,940 532,268 732,572 738,376 557,512 566,972 711,072 2.48%
PBT 461,192 -21,532 -105,076 99,096 154,564 103,480 124,472 24.36%
Tax -109,496 1,044 5,816 -32,740 -45,912 -14,584 -30,532 23.69%
NP 351,696 -20,488 -99,260 66,356 108,652 88,896 93,940 24.58%
-
NP to SH 328,464 -19,104 -78,308 67,592 100,820 91,460 104,468 21.01%
-
Tax Rate 23.74% - - 33.04% 29.70% 14.09% 24.53% -
Total Cost 472,244 552,756 831,832 672,020 448,860 478,076 617,132 -4.35%
-
Net Worth 1,356,093 1,320,870 1,347,288 1,708,326 1,629,073 1,576,238 1,334,150 0.27%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 176,116 - - -
Div Payout % - - - - 174.68% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,356,093 1,320,870 1,347,288 1,708,326 1,629,073 1,576,238 1,334,150 0.27%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 808,575 1.43%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 42.68% -3.85% -13.55% 8.99% 19.49% 15.68% 13.21% -
ROE 24.22% -1.45% -5.81% 3.96% 6.19% 5.80% 7.83% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 93.57 60.45 83.19 83.85 63.31 64.39 87.94 1.03%
EPS 37.32 -2.16 -8.88 7.68 11.44 10.40 12.92 19.31%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.54 1.50 1.53 1.94 1.85 1.79 1.65 -1.14%
Adjusted Per Share Value based on latest NOSH - 880,580
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 93.57 60.45 83.19 83.85 63.31 64.39 80.75 2.48%
EPS 37.32 -2.16 -8.88 7.68 11.44 10.40 11.86 21.03%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.54 1.50 1.53 1.94 1.85 1.79 1.5151 0.27%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.68 1.47 2.14 3.03 3.40 3.60 3.88 -
P/RPS 1.80 2.43 2.57 3.61 5.37 5.59 4.41 -13.86%
P/EPS 4.50 -67.76 -24.06 39.47 29.70 34.66 30.03 -27.09%
EY 22.20 -1.48 -4.16 2.53 3.37 2.89 3.33 37.14%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 1.09 0.98 1.40 1.56 1.84 2.01 2.35 -12.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 28/08/18 23/08/17 24/08/16 25/08/15 26/08/14 -
Price 1.75 1.43 2.41 3.01 3.30 3.20 3.45 -
P/RPS 1.87 2.37 2.90 3.59 5.21 4.97 3.92 -11.59%
P/EPS 4.69 -65.91 -27.10 39.21 28.82 30.81 26.70 -25.14%
EY 21.31 -1.52 -3.69 2.55 3.47 3.25 3.74 33.60%
DY 0.00 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 1.14 0.95 1.58 1.55 1.78 1.79 2.09 -9.60%

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