[JKGLAND] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 41.01%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 37,001 21,233 9,206 46,159 35,994 19,398 8,651 162.33%
PBT 9,082 5,006 1,979 13,538 9,663 5,551 2,649 126.52%
Tax -2,893 -1,627 -714 -3,965 -2,874 -1,643 -795 135.66%
NP 6,189 3,379 1,265 9,573 6,789 3,908 1,854 122.54%
-
NP to SH 6,189 3,379 1,265 9,573 6,789 3,908 1,854 122.54%
-
Tax Rate 31.85% 32.50% 36.08% 29.29% 29.74% 29.60% 30.01% -
Total Cost 30,812 17,854 7,941 36,586 29,205 15,490 6,797 172.65%
-
Net Worth 151,691 148,494 146,194 144,844 142,606 139,625 139,809 5.56%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - 3,034 3,035 - -
Div Payout % - - - - 44.69% 77.67% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 151,691 148,494 146,194 144,844 142,606 139,625 139,809 5.56%
NOSH 75,845 75,762 75,748 75,834 75,854 75,883 75,983 -0.12%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 16.73% 15.91% 13.74% 20.74% 18.86% 20.15% 21.43% -
ROE 4.08% 2.28% 0.87% 6.61% 4.76% 2.80% 1.33% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 48.78 28.03 12.15 60.87 47.45 25.56 11.39 162.56%
EPS 8.16 4.46 1.67 12.62 8.95 5.15 2.44 122.81%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 2.00 1.96 1.93 1.91 1.88 1.84 1.84 5.68%
Adjusted Per Share Value based on latest NOSH - 75,789
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 1.64 0.94 0.41 2.04 1.59 0.86 0.38 163.90%
EPS 0.27 0.15 0.06 0.42 0.30 0.17 0.08 124.17%
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.0671 0.0657 0.0647 0.0641 0.0631 0.0618 0.0618 5.61%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.20 0.21 0.26 0.21 0.17 0.14 0.14 -
P/RPS 0.41 0.75 2.14 0.35 0.36 0.55 1.23 -51.76%
P/EPS 2.45 4.71 15.57 1.66 1.90 2.72 5.74 -43.16%
EY 40.80 21.24 6.42 60.11 52.65 36.79 17.43 75.84%
DY 0.00 0.00 0.00 0.00 23.53 28.57 0.00 -
P/NAPS 0.10 0.11 0.13 0.11 0.09 0.08 0.08 15.96%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 24/12/04 29/09/04 23/07/04 12/03/04 19/12/03 29/09/03 26/06/03 -
Price 0.22 0.21 0.21 0.26 0.16 0.15 0.14 -
P/RPS 0.45 0.75 1.73 0.43 0.34 0.59 1.23 -48.69%
P/EPS 2.70 4.71 12.57 2.06 1.79 2.91 5.74 -39.37%
EY 37.09 21.24 7.95 48.55 55.94 34.33 17.43 65.06%
DY 0.00 0.00 0.00 0.00 25.00 26.67 0.00 -
P/NAPS 0.11 0.11 0.11 0.14 0.09 0.08 0.08 23.53%

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