[IJM] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 15.54%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,105,234 518,035 379,574 321,222 311,989 390,885 240,706 33.67%
PBT -693,917 87,385 63,446 58,442 55,104 44,639 36,412 -
Tax -34,982 -22,027 -18,173 -17,745 -19,881 -17,312 -12,264 22.08%
NP -728,899 65,358 45,273 40,697 35,223 27,327 24,148 -
-
NP to SH -746,895 54,301 35,683 40,697 35,223 27,327 24,148 -
-
Tax Rate - 25.21% 28.64% 30.36% 36.08% 38.78% 33.68% -
Total Cost 1,834,133 452,677 334,301 280,525 276,766 363,558 216,558 50.19%
-
Net Worth 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 23.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 20,137 - - - -
Div Payout % - - - 49.48% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 23.99%
NOSH 836,014 488,757 461,020 402,758 383,692 364,360 360,417 17.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -65.95% 12.62% 11.93% 12.67% 11.29% 6.99% 10.03% -
ROE -17.76% 2.52% 1.97% 2.66% 2.37% 1.91% 1.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 132.20 105.99 82.33 79.76 81.31 107.28 66.79 13.88%
EPS -89.34 11.11 7.74 9.66 9.18 7.50 6.70 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.03 4.41 3.93 3.80 3.88 3.92 3.77 5.64%
Adjusted Per Share Value based on latest NOSH - 421,294
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 31.57 14.80 10.84 9.18 8.91 11.17 6.88 33.65%
EPS -21.34 1.55 1.02 1.16 1.01 0.78 0.69 -
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 1.2013 0.6157 0.5176 0.4372 0.4253 0.408 0.3882 23.99%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 - -
Price 8.35 5.60 4.92 4.78 4.98 4.48 0.00 -
P/RPS 6.32 5.28 5.98 5.99 6.12 4.18 0.00 -
P/EPS -9.35 50.41 63.57 47.31 54.25 59.73 0.00 -
EY -10.70 1.98 1.57 2.11 1.84 1.67 0.00 -
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.66 1.27 1.25 1.26 1.28 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/08/07 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 -
Price 7.15 5.75 5.00 4.56 4.60 4.10 0.00 -
P/RPS 5.41 5.43 6.07 5.72 5.66 3.82 0.00 -
P/EPS -8.00 51.76 64.60 45.13 50.11 54.67 0.00 -
EY -12.50 1.93 1.55 2.22 2.00 1.83 0.00 -
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.27 1.20 1.19 1.05 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