[JKGLAND] QoQ Quarter Result on 31-Oct-2000 [#3]

Announcement Date
22-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- 9.3%
YoY- 139.19%
View:
Show?
Quarter Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 18,086 13,482 5,069 11,943 13,195 11,054 10,055 47.95%
PBT 3,812 1,275 665 2,479 2,518 1,024 3,438 7.13%
Tax -1,012 -400 -430 -410 -625 -404 -829 14.23%
NP 2,800 875 235 2,069 1,893 620 2,609 4.82%
-
NP to SH 2,800 875 235 2,069 1,893 620 2,609 4.82%
-
Tax Rate 26.55% 31.37% 64.66% 16.54% 24.82% 39.45% 24.11% -
Total Cost 15,286 12,607 4,834 9,874 11,302 10,434 7,446 61.59%
-
Net Worth 131,273 128,586 127,354 127,471 124,937 123,243 122,865 4.51%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - 1,516 -
Div Payout % - - - - - - 58.14% -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 131,273 128,586 127,354 127,471 124,937 123,243 122,865 4.51%
NOSH 75,880 76,086 75,806 75,875 75,720 75,609 75,843 0.03%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 15.48% 6.49% 4.64% 17.32% 14.35% 5.61% 25.95% -
ROE 2.13% 0.68% 0.18% 1.62% 1.52% 0.50% 2.12% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 23.83 17.72 6.69 15.74 17.43 14.62 13.26 47.86%
EPS 3.69 1.15 0.31 2.73 2.50 0.82 3.44 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.73 1.69 1.68 1.68 1.65 1.63 1.62 4.48%
Adjusted Per Share Value based on latest NOSH - 75,875
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 0.80 0.60 0.22 0.53 0.58 0.49 0.44 49.02%
EPS 0.12 0.04 0.01 0.09 0.08 0.03 0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.0581 0.0569 0.0563 0.0564 0.0553 0.0545 0.0543 4.61%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.12 0.10 0.12 0.16 0.20 0.20 0.20 -
P/RPS 0.50 0.56 1.79 1.02 1.15 1.37 1.51 -52.16%
P/EPS 3.25 8.70 38.71 5.87 8.00 24.39 5.81 -32.13%
EY 30.75 11.50 2.58 17.04 12.50 4.10 17.20 47.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.07 0.06 0.07 0.10 0.12 0.12 0.12 -30.20%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 28/06/01 30/03/01 22/12/00 29/09/00 29/06/00 31/03/00 -
Price 0.11 0.10 0.11 0.12 0.15 0.15 0.21 -
P/RPS 0.46 0.56 1.65 0.76 0.86 1.03 1.58 -56.10%
P/EPS 2.98 8.70 35.48 4.40 6.00 18.29 6.10 -37.99%
EY 33.55 11.50 2.82 22.72 16.67 5.47 16.38 61.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.52 -
P/NAPS 0.06 0.06 0.07 0.07 0.09 0.09 0.13 -40.30%

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