[IJMLAND] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -557.81%
YoY- -508.76%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 79,338 97,860 63,163 9,219 8,676 7,341 8,621 47.10%
PBT 16,285 18,741 14,329 -5,488 2,082 3,189 851 67.07%
Tax -4,986 -2,954 -6,649 -578 -598 -75 -397 55.27%
NP 11,299 15,787 7,680 -6,066 1,484 3,114 454 74.88%
-
NP to SH 7,544 11,764 7,680 -6,066 1,484 3,114 454 63.02%
-
Tax Rate 30.62% 15.76% 46.40% - 28.72% 2.35% 46.65% -
Total Cost 68,039 82,073 55,483 15,285 7,192 4,227 8,167 44.57%
-
Net Worth 668,182 773,355 618,609 168,766 172,233 332,359 331,419 12.96%
Dividend
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 668,182 773,355 618,609 168,766 172,233 332,359 331,419 12.96%
NOSH 567,218 568,309 568,888 150,148 149,898 149,711 151,333 25.82%
Ratio Analysis
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.24% 16.13% 12.16% -65.80% 17.10% 42.42% 5.27% -
ROE 1.13% 1.52% 1.24% -3.59% 0.86% 0.94% 0.14% -
Per Share
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.99 17.22 11.10 6.14 5.79 4.90 5.70 16.89%
EPS 1.33 2.07 1.35 -4.04 0.99 2.08 0.30 29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.3608 1.0874 1.124 1.149 2.22 2.19 -10.22%
Adjusted Per Share Value based on latest NOSH - 150,148
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.09 6.28 4.05 0.59 0.56 0.47 0.55 47.24%
EPS 0.48 0.76 0.49 -0.39 0.10 0.20 0.03 61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.4965 0.3971 0.1083 0.1106 0.2134 0.2128 12.96%
Price Multiplier on Financial Quarter End Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.43 0.40 1.06 1.08 0.61 0.85 0.73 -
P/RPS 3.07 2.32 9.55 17.59 10.54 17.33 12.81 -21.99%
P/EPS 32.33 19.32 78.52 -26.73 61.62 40.87 243.33 -29.60%
EY 3.09 5.17 1.27 -3.74 1.62 2.45 0.41 42.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.97 0.96 0.53 0.38 0.33 2.00%
Price Multiplier on Announcement Date
30/09/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 20/11/06 20/02/06 16/02/05 25/02/04 28/02/03 22/02/02 22/02/01 -
Price 0.49 0.43 1.03 1.50 0.60 0.92 0.86 -
P/RPS 3.50 2.50 9.28 24.43 10.37 18.76 15.10 -22.44%
P/EPS 36.84 20.77 76.30 -37.13 60.61 44.23 286.67 -30.00%
EY 2.71 4.81 1.31 -2.69 1.65 2.26 0.35 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.95 1.33 0.52 0.41 0.39 1.29%

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