[JKGLAND] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 43.23%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 24,909 12,319 58,996 43,942 29,925 13,947 53,635 -40.11%
PBT 8,089 4,534 17,181 12,117 8,296 3,825 16,161 -37.03%
Tax -2,251 -1,189 -4,852 -4,019 -2,642 -1,213 -5,100 -42.11%
NP 5,838 3,345 12,329 8,098 5,654 2,612 11,061 -34.76%
-
NP to SH 5,626 3,233 11,549 8,098 5,654 2,612 11,061 -36.35%
-
Tax Rate 27.83% 26.22% 28.24% 33.17% 31.85% 31.71% 31.56% -
Total Cost 19,071 8,974 46,667 35,844 24,271 11,335 42,574 -41.54%
-
Net Worth 75,822 144,194 140,250 137,241 134,907 159,453 156,173 -38.30%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 11,371 - - - - -
Div Payout % - - 98.46% - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 75,822 144,194 140,250 137,241 134,907 159,453 156,173 -38.30%
NOSH 75,822 75,892 75,810 75,823 75,790 75,930 75,812 0.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 23.44% 27.15% 20.90% 18.43% 18.89% 18.73% 20.62% -
ROE 7.42% 2.24% 8.23% 5.90% 4.19% 1.64% 7.08% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 32.85 16.23 77.82 57.95 39.48 18.37 70.75 -40.12%
EPS 0.74 4.26 15.23 10.68 7.46 3.44 14.59 -86.37%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.90 1.85 1.81 1.78 2.10 2.06 -38.31%
Adjusted Per Share Value based on latest NOSH - 75,900
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 1.09 0.54 2.59 1.93 1.32 0.61 2.36 -40.33%
EPS 0.25 0.14 0.51 0.36 0.25 0.11 0.49 -36.22%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0634 0.0617 0.0603 0.0593 0.0701 0.0686 -38.31%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.17 0.17 0.17 0.17 0.20 0.22 0.20 -
P/RPS 0.52 1.05 0.22 0.29 0.51 1.20 0.28 51.25%
P/EPS 2.29 3.99 1.12 1.59 2.68 6.40 1.37 40.97%
EY 43.65 25.06 89.61 62.82 37.30 15.64 72.95 -29.05%
DY 0.00 0.00 88.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.09 0.09 0.09 0.11 0.10 0.10 42.57%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 -
Price 0.16 0.19 0.19 0.17 0.17 0.27 0.22 -
P/RPS 0.49 1.17 0.24 0.29 0.43 1.47 0.31 35.80%
P/EPS 2.16 4.46 1.25 1.59 2.28 7.85 1.51 27.03%
EY 46.38 22.42 80.18 62.82 43.88 12.74 66.32 -21.26%
DY 0.00 0.00 78.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.10 0.10 0.09 0.10 0.13 0.11 28.46%

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