[IJMLAND] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -23.4%
YoY- 105.55%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 269,861 289,339 116,413 30,908 29,186 31,113 29,500 46.92%
PBT 44,722 51,242 16,774 5,554 -59,674 887 -62,030 -
Tax -8,990 -14,893 -10,335 -2,105 59,674 1,034 62,030 -
NP 35,732 36,349 6,439 3,449 0 1,921 0 -
-
NP to SH 27,469 27,664 6,439 3,449 -62,166 1,921 -61,658 -
-
Tax Rate 20.10% 29.06% 61.61% 37.90% - -116.57% - -
Total Cost 234,129 252,990 109,974 27,459 29,186 29,192 29,500 43.33%
-
Net Worth 657,720 625,658 284,724 173,289 204,019 330,171 326,968 12.91%
Dividend
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 657,720 625,658 284,724 173,289 204,019 330,171 326,968 12.91%
NOSH 568,716 564,571 268,734 149,956 150,014 150,078 149,985 26.06%
Ratio Analysis
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.24% 12.56% 5.53% 11.16% 0.00% 6.17% 0.00% -
ROE 4.18% 4.42% 2.26% 1.99% -30.47% 0.58% -18.86% -
Per Share
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.45 51.25 43.32 20.61 19.46 20.73 19.67 16.53%
EPS 4.83 4.87 2.40 2.30 -41.44 1.28 -41.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1565 1.1082 1.0595 1.1556 1.36 2.20 2.18 -10.43%
Adjusted Per Share Value based on latest NOSH - 143,999
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.32 18.57 7.47 1.98 1.87 2.00 1.89 46.96%
EPS 1.76 1.78 0.41 0.22 -3.99 0.12 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.4016 0.1828 0.1112 0.131 0.212 0.2099 12.91%
Price Multiplier on Financial Quarter End Date
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 31/03/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.49 0.64 1.02 0.75 0.95 0.63 1.42 -
P/RPS 1.03 1.25 2.35 3.64 4.88 3.04 7.22 -28.71%
P/EPS 10.14 13.06 42.57 32.61 -2.29 49.22 -3.45 -
EY 9.86 7.66 2.35 3.07 -43.62 2.03 -28.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.96 0.65 0.70 0.29 0.65 -7.30%
Price Multiplier on Announcement Date
31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/06/06 24/08/05 13/08/04 26/08/03 26/08/02 27/08/01 21/08/00 -
Price 0.53 0.49 1.00 1.06 0.89 0.94 1.29 -
P/RPS 1.12 0.96 2.31 5.14 4.57 4.53 6.56 -26.45%
P/EPS 10.97 10.00 41.74 46.09 -2.15 73.44 -3.14 -
EY 9.11 10.00 2.40 2.17 -46.56 1.36 -31.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.94 0.92 0.65 0.43 0.59 -4.23%

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