[IJMLAND] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 243.68%
YoY- 86.69%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 308,509 269,861 289,339 116,413 30,908 29,186 31,113 48.99%
PBT 14,752 44,722 51,242 16,774 5,554 -59,674 887 63.00%
Tax -12,811 -8,990 -14,893 -10,335 -2,105 59,674 1,034 -
NP 1,941 35,732 36,349 6,439 3,449 0 1,921 0.18%
-
NP to SH -1,554 27,469 27,664 6,439 3,449 -62,166 1,921 -
-
Tax Rate 86.84% 20.10% 29.06% 61.61% 37.90% - -116.57% -
Total Cost 306,568 234,129 252,990 109,974 27,459 29,186 29,192 50.48%
-
Net Worth 653,600 657,720 625,658 284,724 173,289 204,019 330,171 12.60%
Dividend
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 653,600 657,720 625,658 284,724 173,289 204,019 330,171 12.60%
NOSH 568,348 568,716 564,571 268,734 149,956 150,014 150,078 26.04%
Ratio Analysis
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.63% 13.24% 12.56% 5.53% 11.16% 0.00% 6.17% -
ROE -0.24% 4.18% 4.42% 2.26% 1.99% -30.47% 0.58% -
Per Share
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.28 47.45 51.25 43.32 20.61 19.46 20.73 18.21%
EPS -0.27 4.83 4.87 2.40 2.30 -41.44 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.1565 1.1082 1.0595 1.1556 1.36 2.20 -10.66%
Adjusted Per Share Value based on latest NOSH - 568,285
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.80 17.32 18.57 7.47 1.98 1.87 2.00 48.95%
EPS -0.10 1.76 1.78 0.41 0.22 -3.99 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.4222 0.4016 0.1828 0.1112 0.131 0.212 12.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/03/07 31/03/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.07 0.49 0.64 1.02 0.75 0.95 0.63 -
P/RPS 1.97 1.03 1.25 2.35 3.64 4.88 3.04 -7.26%
P/EPS -391.33 10.14 13.06 42.57 32.61 -2.29 49.22 -
EY -0.26 9.86 7.66 2.35 3.07 -43.62 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.42 0.58 0.96 0.65 0.70 0.29 22.45%
Price Multiplier on Announcement Date
31/03/07 31/03/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/05/07 14/06/06 24/08/05 13/08/04 26/08/03 26/08/02 27/08/01 -
Price 1.05 0.53 0.49 1.00 1.06 0.89 0.94 -
P/RPS 1.93 1.12 0.96 2.31 5.14 4.57 4.53 -13.78%
P/EPS -384.02 10.97 10.00 41.74 46.09 -2.15 73.44 -
EY -0.26 9.11 10.00 2.40 2.17 -46.56 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.46 0.44 0.94 0.92 0.65 0.43 13.91%

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