[JKGLAND] YoY Quarter Result on 31-Jul-2015 [#2]

Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -94.98%
YoY- -91.49%
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 14,480 10,208 4,241 4,479 14,601 17,384 27,732 -10.26%
PBT -844 1,755 -7 829 7,100 9,080 9,324 -
Tax -390 -1,318 -221 -373 -1,714 -2,418 -2,333 -25.76%
NP -1,234 437 -228 456 5,386 6,662 6,991 -
-
NP to SH -1,228 205 -235 441 5,180 6,362 6,728 -
-
Tax Rate - 75.10% - 44.99% 24.14% 26.63% 25.02% -
Total Cost 15,714 9,771 4,469 4,023 9,215 10,722 20,741 -4.51%
-
Net Worth 454,986 231,263 313,333 271,950 274,235 257,509 204,107 14.28%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 454,986 231,263 313,333 271,950 274,235 257,509 204,107 14.28%
NOSH 2,274,930 2,274,930 783,333 735,000 761,764 757,380 755,955 20.14%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -8.52% 4.28% -5.38% 10.18% 36.89% 38.32% 25.21% -
ROE -0.27% 0.09% -0.07% 0.16% 1.89% 2.47% 3.30% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.64 0.88 0.54 0.61 1.92 2.30 3.67 -25.24%
EPS -0.05 0.02 -0.03 0.06 0.68 0.84 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.40 0.37 0.36 0.34 0.27 -4.87%
Adjusted Per Share Value based on latest NOSH - 735,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.64 0.45 0.19 0.20 0.64 0.76 1.22 -10.19%
EPS -0.05 0.01 -0.01 0.02 0.23 0.28 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1017 0.1377 0.1195 0.1205 0.1132 0.0897 14.29%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.085 0.105 0.215 0.285 0.42 0.255 0.19 -
P/RPS 13.35 11.89 39.71 46.77 21.91 11.11 5.18 17.08%
P/EPS -157.47 592.26 -716.67 475.00 61.76 30.36 21.35 -
EY -0.64 0.17 -0.14 0.21 1.62 3.29 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.54 0.77 1.17 0.75 0.70 -7.79%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 02/10/17 21/09/16 30/09/15 22/09/14 17/09/13 26/09/12 -
Price 0.075 0.105 0.205 0.22 0.385 0.28 0.19 -
P/RPS 11.78 11.89 37.86 36.10 20.09 12.20 5.18 14.66%
P/EPS -138.94 592.26 -683.33 366.67 56.62 33.33 21.35 -
EY -0.72 0.17 -0.15 0.27 1.77 3.00 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.51 0.59 1.07 0.82 0.70 -9.67%

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