[JKGLAND] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 31.06%
YoY- -70.49%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 22,530 7,929 58,850 35,828 29,064 11,679 93,049 -61.25%
PBT 11,349 4,248 30,634 19,612 14,982 5,901 62,347 -67.98%
Tax -2,896 -1,182 -8,168 -5,234 -4,011 -1,593 -8,366 -50.79%
NP 8,453 3,066 22,466 14,378 10,971 4,308 53,981 -71.04%
-
NP to SH 8,097 2,917 21,456 13,726 10,473 4,110 52,972 -71.51%
-
Tax Rate 25.52% 27.82% 26.66% 26.69% 26.77% 27.00% 13.42% -
Total Cost 14,077 4,863 36,384 21,450 18,093 7,371 39,068 -49.45%
-
Net Worth 272,422 268,671 257,775 250,253 258,030 251,166 242,508 8.08%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - 3,790 - - - 3,789 -
Div Payout % - - 17.67% - - - 7.15% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 272,422 268,671 257,775 250,253 258,030 251,166 242,508 8.08%
NOSH 756,728 767,631 758,162 758,342 758,913 761,111 757,839 -0.09%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 37.52% 38.67% 38.18% 40.13% 37.75% 36.89% 58.01% -
ROE 2.97% 1.09% 8.32% 5.48% 4.06% 1.64% 21.84% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 2.98 1.03 7.76 4.72 3.83 1.53 12.28 -61.19%
EPS 1.07 0.38 2.83 1.81 1.38 0.54 6.99 -71.48%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.36 0.35 0.34 0.33 0.34 0.33 0.32 8.19%
Adjusted Per Share Value based on latest NOSH - 756,511
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 1.00 0.35 2.60 1.58 1.29 0.52 4.12 -61.19%
EPS 0.36 0.13 0.95 0.61 0.46 0.18 2.34 -71.38%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1205 0.1188 0.114 0.1107 0.1141 0.1111 0.1073 8.06%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.42 0.335 0.285 0.26 0.255 0.22 0.205 -
P/RPS 14.11 32.43 3.67 5.50 6.66 14.34 1.67 316.45%
P/EPS 39.25 88.16 10.07 14.36 18.48 40.74 2.93 466.73%
EY 2.55 1.13 9.93 6.96 5.41 2.45 34.10 -82.33%
DY 0.00 0.00 1.75 0.00 0.00 0.00 2.44 -
P/NAPS 1.17 0.96 0.84 0.79 0.75 0.67 0.64 49.67%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 22/09/14 27/06/14 25/03/14 19/12/13 17/09/13 21/06/13 27/03/13 -
Price 0.385 0.335 0.325 0.25 0.28 0.28 0.225 -
P/RPS 12.93 32.43 4.19 5.29 7.31 18.25 1.83 269.53%
P/EPS 35.98 88.16 11.48 13.81 20.29 51.85 3.22 402.02%
EY 2.78 1.13 8.71 7.24 4.93 1.93 31.07 -80.08%
DY 0.00 0.00 1.54 0.00 0.00 0.00 2.22 -
P/NAPS 1.07 0.96 0.96 0.76 0.82 0.85 0.70 32.79%

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