[JKGLAND] QoQ Quarter Result on 31-Jan-2006 [#4]

Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 39.81%
YoY- -29.86%
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 11,047 12,590 12,319 15,054 14,017 15,978 13,947 -14.35%
PBT 5,241 3,555 4,534 5,064 3,821 4,471 3,825 23.29%
Tax -1,547 -1,062 -1,189 -1,397 -1,377 -1,429 -1,213 17.55%
NP 3,694 2,493 3,345 3,667 2,444 3,042 2,612 25.91%
-
NP to SH 3,569 2,393 3,233 3,417 2,444 3,042 2,612 23.06%
-
Tax Rate 29.52% 29.87% 26.22% 27.59% 36.04% 31.96% 31.71% -
Total Cost 7,353 10,097 8,974 11,387 11,573 12,936 11,335 -25.00%
-
Net Worth 75,774 75,727 144,194 142,466 137,380 135,031 159,453 -39.02%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - 11,367 - - - -
Div Payout % - - - 332.66% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 75,774 75,727 144,194 142,466 137,380 135,031 159,453 -39.02%
NOSH 75,774 75,727 75,892 75,780 75,900 75,860 75,930 -0.13%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 33.44% 19.80% 27.15% 24.36% 17.44% 19.04% 18.73% -
ROE 4.71% 3.16% 2.24% 2.40% 1.78% 2.25% 1.64% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 14.58 16.63 16.23 19.87 18.47 21.06 18.37 -14.24%
EPS 0.47 0.32 4.26 4.51 3.22 4.01 3.44 -73.37%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.90 1.88 1.81 1.78 2.10 -38.93%
Adjusted Per Share Value based on latest NOSH - 75,780
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 0.49 0.55 0.54 0.66 0.62 0.70 0.61 -13.55%
EPS 0.16 0.11 0.14 0.15 0.11 0.13 0.11 28.28%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0333 0.0333 0.0634 0.0626 0.0604 0.0594 0.0701 -39.03%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.16 0.17 0.17 0.17 0.17 0.20 0.22 -
P/RPS 1.10 1.02 1.05 0.86 0.92 0.95 1.20 -5.62%
P/EPS 3.40 5.38 3.99 3.77 5.28 4.99 6.40 -34.33%
EY 29.44 18.59 25.06 26.52 18.94 20.05 15.64 52.27%
DY 0.00 0.00 0.00 88.24 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.09 0.09 0.09 0.11 0.10 36.68%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 20/12/06 27/09/06 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 -
Price 0.17 0.16 0.19 0.19 0.17 0.17 0.27 -
P/RPS 1.17 0.96 1.17 0.96 0.92 0.81 1.47 -14.08%
P/EPS 3.61 5.06 4.46 4.21 5.28 4.24 7.85 -40.33%
EY 27.71 19.75 22.42 23.73 18.94 23.59 12.74 67.63%
DY 0.00 0.00 0.00 78.95 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.10 0.10 0.09 0.10 0.13 19.52%

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