[JKGLAND] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -76.39%
YoY- 106.48%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 58,996 43,942 29,925 13,947 53,635 37,001 21,233 97.27%
PBT 17,181 12,117 8,296 3,825 16,161 9,082 5,006 127.01%
Tax -4,852 -4,019 -2,642 -1,213 -5,100 -2,893 -1,627 106.77%
NP 12,329 8,098 5,654 2,612 11,061 6,189 3,379 136.44%
-
NP to SH 11,549 8,098 5,654 2,612 11,061 6,189 3,379 126.39%
-
Tax Rate 28.24% 33.17% 31.85% 31.71% 31.56% 31.85% 32.50% -
Total Cost 46,667 35,844 24,271 11,335 42,574 30,812 17,854 89.41%
-
Net Worth 140,250 137,241 134,907 159,453 156,173 151,691 148,494 -3.72%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 11,371 - - - - - - -
Div Payout % 98.46% - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 140,250 137,241 134,907 159,453 156,173 151,691 148,494 -3.72%
NOSH 75,810 75,823 75,790 75,930 75,812 75,845 75,762 0.04%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 20.90% 18.43% 18.89% 18.73% 20.62% 16.73% 15.91% -
ROE 8.23% 5.90% 4.19% 1.64% 7.08% 4.08% 2.28% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 77.82 57.95 39.48 18.37 70.75 48.78 28.03 97.16%
EPS 15.23 10.68 7.46 3.44 14.59 8.16 4.46 126.25%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.81 1.78 2.10 2.06 2.00 1.96 -3.76%
Adjusted Per Share Value based on latest NOSH - 75,930
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 2.59 1.93 1.32 0.61 2.36 1.63 0.93 97.57%
EPS 0.51 0.36 0.25 0.11 0.49 0.27 0.15 125.60%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0603 0.0593 0.0701 0.0686 0.0667 0.0653 -3.70%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.17 0.17 0.20 0.22 0.20 0.20 0.21 -
P/RPS 0.22 0.29 0.51 1.20 0.28 0.41 0.75 -55.75%
P/EPS 1.12 1.59 2.68 6.40 1.37 2.45 4.71 -61.51%
EY 89.61 62.82 37.30 15.64 72.95 40.80 21.24 160.41%
DY 88.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.11 0.10 0.10 0.10 0.11 -12.48%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 29/09/04 -
Price 0.19 0.17 0.17 0.27 0.22 0.22 0.21 -
P/RPS 0.24 0.29 0.43 1.47 0.31 0.45 0.75 -53.11%
P/EPS 1.25 1.59 2.28 7.85 1.51 2.70 4.71 -58.60%
EY 80.18 62.82 43.88 12.74 66.32 37.09 21.24 141.85%
DY 78.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.10 0.13 0.11 0.11 0.11 -6.14%

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