[JKGLAND] QoQ Quarter Result on 31-Jul-2005 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 16.46%
YoY- 43.9%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 12,319 15,054 14,017 15,978 13,947 16,634 15,768 -15.21%
PBT 4,534 5,064 3,821 4,471 3,825 7,079 4,076 7.37%
Tax -1,189 -1,397 -1,377 -1,429 -1,213 -2,207 -1,266 -4.10%
NP 3,345 3,667 2,444 3,042 2,612 4,872 2,810 12.35%
-
NP to SH 3,233 3,417 2,444 3,042 2,612 4,872 2,810 9.82%
-
Tax Rate 26.22% 27.59% 36.04% 31.96% 31.71% 31.18% 31.06% -
Total Cost 8,974 11,387 11,573 12,936 11,335 11,762 12,958 -21.77%
-
Net Worth 144,194 142,466 137,380 135,031 159,453 156,328 151,482 -3.24%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 11,367 - - - - - -
Div Payout % - 332.66% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 144,194 142,466 137,380 135,031 159,453 156,328 151,482 -3.24%
NOSH 75,892 75,780 75,900 75,860 75,930 75,887 75,741 0.13%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 27.15% 24.36% 17.44% 19.04% 18.73% 29.29% 17.82% -
ROE 2.24% 2.40% 1.78% 2.25% 1.64% 3.12% 1.86% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 16.23 19.87 18.47 21.06 18.37 21.92 20.82 -15.33%
EPS 4.26 4.51 3.22 4.01 3.44 6.42 3.71 9.68%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.88 1.81 1.78 2.10 2.06 2.00 -3.37%
Adjusted Per Share Value based on latest NOSH - 75,860
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.54 0.66 0.62 0.70 0.61 0.73 0.69 -15.11%
EPS 0.14 0.15 0.11 0.13 0.11 0.21 0.12 10.85%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0626 0.0604 0.0594 0.0701 0.0687 0.0666 -3.23%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.17 0.17 0.17 0.20 0.22 0.20 0.20 -
P/RPS 1.05 0.86 0.92 0.95 1.20 0.91 0.96 6.17%
P/EPS 3.99 3.77 5.28 4.99 6.40 3.12 5.39 -18.21%
EY 25.06 26.52 18.94 20.05 15.64 32.10 18.55 22.27%
DY 0.00 88.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.11 0.10 0.10 0.10 -6.80%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 -
Price 0.19 0.19 0.17 0.17 0.27 0.22 0.22 -
P/RPS 1.17 0.96 0.92 0.81 1.47 1.00 1.06 6.82%
P/EPS 4.46 4.21 5.28 4.24 7.85 3.43 5.93 -17.34%
EY 22.42 23.73 18.94 23.59 12.74 29.18 16.86 20.98%
DY 0.00 78.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.13 0.11 0.11 -6.17%

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