[IJMPLNT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 117.43%
YoY- 126.62%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 369,652 244,572 202,888 115,732 22,160 26,588 48,864 32.18%
PBT 68,908 42,508 28,444 18,148 -31,292 -27,540 -16,772 -
Tax -18,940 -11,604 -7,696 -9,740 -296 27,540 16,772 -
NP 49,968 30,904 20,748 8,408 -31,588 0 0 -
-
NP to SH 49,952 30,888 20,748 8,408 -31,588 -28,040 -17,792 -
-
Tax Rate 27.49% 27.30% 27.06% 53.67% - - - -
Total Cost 319,684 213,668 182,140 107,324 53,748 26,588 48,864 29.56%
-
Net Worth 570,591 511,457 478,800 -299,370 -235,383 -196,396 -132,369 -
Dividend
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 570,591 511,457 478,800 -299,370 -235,383 -196,396 -132,369 -
NOSH 570,591 501,428 498,750 97,198 97,266 97,226 97,330 27.61%
Ratio Analysis
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.52% 12.64% 10.23% 7.27% -142.55% 0.00% 0.00% -
ROE 8.75% 6.04% 4.33% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.78 48.78 40.68 119.07 22.78 27.35 50.20 3.57%
EPS 8.84 6.16 4.16 4.20 -32.48 -28.84 -18.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 0.96 -3.08 -2.42 -2.02 -1.36 -
Adjusted Per Share Value based on latest NOSH - 97,198
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.98 27.77 23.04 13.14 2.52 3.02 5.55 32.18%
EPS 5.67 3.51 2.36 0.95 -3.59 -3.18 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.648 0.5808 0.5437 -0.34 -0.2673 -0.223 -0.1503 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/06/07 30/06/05 31/03/04 - - - - -
Price 2.19 1.06 1.34 0.00 0.00 0.00 0.00 -
P/RPS 3.38 2.17 3.29 0.00 0.00 0.00 0.00 -
P/EPS 25.02 17.21 32.21 0.00 0.00 0.00 0.00 -
EY 4.00 5.81 3.10 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.04 1.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/07 10/08/05 19/05/04 29/05/03 31/05/02 19/07/01 10/08/00 -
Price 3.08 1.11 1.21 0.00 0.00 0.00 0.00 -
P/RPS 4.75 2.28 2.97 0.00 0.00 0.00 0.00 -
P/EPS 35.18 18.02 29.09 0.00 0.00 0.00 0.00 -
EY 2.84 5.55 3.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.09 1.26 0.00 0.00 0.00 0.00 -

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