[JKGLAND] YoY Annualized Quarter Result on 30-Apr-2001 [#1]

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Annualized Quarter Result
Revenue	36,824	34,604	67,528	53,928	44,216	-4.46%
YoY %	6.42%	-48.76%	25.22%	21.96%	-	-
Horiz. %	83.28%	78.26%	152.72%	121.96%	100.00%	-
PBT	7,916	10,596	9,748	5,100	4,096	17.89%
YoY %	-25.29%	8.70%	91.14%	24.51%	-	-
Horiz. %	193.26%	258.69%	237.99%	124.51%	100.00%	-
Tax	-2,856	-3,180	-2,820	-1,600	-1,616	15.28%
YoY %	10.19%	-12.77%	-76.25%	0.99%	-	-
Horiz. %	176.73%	196.78%	174.50%	99.01%	100.00%	-
NP	5,060	7,416	6,928	3,500	2,480	19.50%
YoY %	-31.77%	7.04%	97.94%	41.13%	-	-
Horiz. %	204.03%	299.03%	279.35%	141.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	5,060	7,416	6,928	3,500	2,480	19.50%
YoY %	-31.77%	7.04%	97.94%	41.13%	-	-
Horiz. %	204.03%	299.03%	279.35%	141.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	36.08%	30.01%	28.93%	31.37%	39.45%	-
YoY %	20.23%	3.73%	-7.78%	-20.48%	-	-
Horiz. %	91.46%	76.07%	73.33%	79.52%	100.00%	-
Total Cost	31,764	27,188	60,600	50,428	41,736	-6.59%
YoY %	16.83%	-55.14%	20.17%	20.83%	-	-
Horiz. %	76.11%	65.14%	145.20%	120.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	146,194	139,809	135,977	128,586	123,243	4.35%
YoY %	4.57%	2.82%	5.75%	4.34%	-	-
Horiz. %	118.62%	113.44%	110.33%	104.34%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Equity
Net Worth	146,194	139,809	135,977	128,586	123,243	4.35%
YoY %	4.57%	2.82%	5.75%	4.34%	-	-
Horiz. %	118.62%	113.44%	110.33%	104.34%	100.00%	-
NOSH	75,748	75,983	75,964	76,086	75,609	0.04%
YoY %	-0.31%	0.03%	-0.16%	0.63%	-	-
Horiz. %	100.18%	100.49%	100.47%	100.63%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Ratio Analysis
NP Margin	13.74%	21.43%	10.26%	6.49%	5.61%	-
YoY %	-35.88%	108.87%	58.09%	15.69%	-	-
Horiz. %	244.92%	382.00%	182.89%	115.69%	100.00%	-
ROE	3.46%	5.30%	5.09%	2.72%	2.01%	-
YoY %	-34.72%	4.13%	87.13%	35.32%	-	-
Horiz. %	172.14%	263.68%	253.23%	135.32%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Per Share
RPS	48.61	45.54	88.89	70.88	58.48	-4.51%
YoY %	6.74%	-48.77%	25.41%	21.20%	-	-
Horiz. %	83.12%	77.87%	152.00%	121.20%	100.00%	-
EPS	6.68	9.76	9.12	4.60	3.28	19.44%
YoY %	-31.56%	7.02%	98.26%	40.24%	-	-
Horiz. %	203.66%	297.56%	278.05%	140.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.93	1.84	1.79	1.69	1.63	4.31%
YoY %	4.89%	2.79%	5.92%	3.68%	-	-
Horiz. %	118.40%	112.88%	109.82%	103.68%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 76,086
RPS	1.63	1.53	2.99	2.39	1.96	-4.50%
YoY %	6.54%	-48.83%	25.10%	21.94%	-	-
Horiz. %	83.16%	78.06%	152.55%	121.94%	100.00%	-
EPS	0.22	0.33	0.31	0.15	0.11	18.90%
YoY %	-33.33%	6.45%	106.67%	36.36%	-	-
Horiz. %	200.00%	300.00%	281.82%	136.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0647	0.0618	0.0601	0.0569	0.0545	4.37%
YoY %	4.69%	2.83%	5.62%	4.40%	-	-
Horiz. %	118.72%	113.39%	110.28%	104.40%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/04	30/04/03	30/04/02	30/04/01	28/04/00	-
Price	0.26	0.14	0.15	0.10	0.20	-
P/RPS	0.53	0.31	0.17	0.14	0.34	11.72%
YoY %	70.97%	82.35%	21.43%	-58.82%	-	-
Horiz. %	155.88%	91.18%	50.00%	41.18%	100.00%	-
P/EPS	3.89	1.43	1.64	2.17	6.10	-10.63%
YoY %	172.03%	-12.80%	-24.42%	-64.43%	-	-
Horiz. %	63.77%	23.44%	26.89%	35.57%	100.00%	-
EY	25.69	69.71	60.80	46.00	16.40	11.86%
YoY %	-63.15%	14.65%	32.17%	180.49%	-	-
Horiz. %	156.65%	425.06%	370.73%	280.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.13	0.08	0.08	0.06	0.12	2.01%
YoY %	62.50%	0.00%	33.33%	-50.00%	-	-
Horiz. %	108.33%	66.67%	66.67%	50.00%	100.00%	-

	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	23/07/04	26/06/03	26/06/02	28/06/01	29/06/00	-
Price	0.21	0.14	0.12	0.10	0.15	-
P/RPS	0.43	0.31	0.13	0.14	0.26	13.39%
YoY %	38.71%	138.46%	-7.14%	-46.15%	-	-
Horiz. %	165.38%	119.23%	50.00%	53.85%	100.00%	-
P/EPS	3.14	1.43	1.32	2.17	4.57	-8.94%
YoY %	119.58%	8.33%	-39.17%	-52.52%	-	-
Horiz. %	68.71%	31.29%	28.88%	47.48%	100.00%	-
EY	31.81	69.71	76.00	46.00	21.87	9.81%
YoY %	-54.37%	-8.28%	65.22%	110.33%	-	-
Horiz. %	145.45%	318.75%	347.51%	210.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.11	0.08	0.07	0.06	0.09	5.14%
YoY %	37.50%	14.29%	16.67%	-33.33%	-	-
Horiz. %	122.22%	88.89%	77.78%	66.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos