[JKGLAND] YoY Quarter Result on 31-Jan-2016 [#4]

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Quarter Result
Revenue	15,525	24,786	14,304	9,594	20,286	23,022	35,212	-12.75%
YoY %	-37.36%	73.28%	49.09%	-52.71%	-11.88%	-34.62%	-	-
Horiz. %	44.09%	70.39%	40.62%	27.25%	57.61%	65.38%	100.00%	-
PBT	314	3,100	-1,773	9,894	8,363	11,021	10,286	-44.08%
YoY %	-89.87%	274.84%	-117.92%	18.31%	-24.12%	7.15%	-	-
Horiz. %	3.05%	30.14%	-17.24%	96.19%	81.30%	107.15%	100.00%	-
Tax	1,258	648	621	-498	-1,404	-2,933	-3,399	-
YoY %	94.14%	4.35%	224.70%	64.53%	52.13%	13.71%	-	-
Horiz. %	-37.01%	-19.06%	-18.27%	14.65%	41.31%	86.29%	100.00%	-
NP	1,572	3,748	-1,152	9,396	6,959	8,088	6,887	-21.81%
YoY %	-58.06%	425.35%	-112.26%	35.02%	-13.96%	17.44%	-	-
Horiz. %	22.83%	54.42%	-16.73%	136.43%	101.05%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,593	3,796	-1,199	9,377	6,797	7,730	6,462	-20.80%
YoY %	-58.03%	416.60%	-112.79%	37.96%	-12.07%	19.62%	-	-
Horiz. %	24.65%	58.74%	-18.55%	145.11%	105.18%	119.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-400.64%	-20.90%	-	5.03%	16.79%	26.61%	33.04%	-
YoY %	-1,816.94%	0.00%	-	-70.04%	-36.90%	-19.46%	-	-
Horiz. %	-1,212.59%	-63.26%	-	15.22%	50.82%	80.54%	100.00%	-
Total Cost	13,953	21,038	15,456	198	13,327	14,934	28,325	-11.12%
YoY %	-33.68%	36.12%	7,706.06%	-98.51%	-10.76%	-47.28%	-	-
Horiz. %	49.26%	74.27%	54.57%	0.70%	47.05%	52.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,986	477,735	303,324	294,921	271,880	257,666	243,275	10.99%
YoY %	-4.76%	57.50%	2.85%	8.47%	5.52%	5.92%	-	-
Horiz. %	187.03%	196.38%	124.68%	121.23%	111.76%	105.92%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	2,274	2,274	2,274	2,268	1,510	3,789	3,801	-8.20%
YoY %	0.00%	0.00%	0.26%	50.20%	-60.15%	-0.32%	-	-
Horiz. %	59.83%	59.83%	59.83%	59.67%	39.73%	99.68%	100.00%	-
Div Payout %	142.81%	59.93%	0.00%	24.19%	22.22%	49.02%	58.82%	-
YoY %	138.29%	0.00%	0.00%	8.87%	-54.67%	-16.66%	-	-
Horiz. %	242.79%	101.89%	0.00%	41.13%	37.78%	83.34%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	454,986	477,735	303,324	294,921	271,880	257,666	243,275	10.99%
YoY %	-4.76%	57.50%	2.85%	8.47%	5.52%	5.92%	-	-
Horiz. %	187.03%	196.38%	124.68%	121.23%	111.76%	105.92%	100.00%	-
NOSH	2,274,930	2,274,930	758,310	756,209	755,222	757,843	760,235	20.03%
YoY %	0.00%	200.00%	0.28%	0.13%	-0.35%	-0.31%	-	-
Horiz. %	299.24%	299.24%	99.75%	99.47%	99.34%	99.69%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	10.13%	15.12%	-8.05%	97.94%	34.30%	35.13%	19.56%	-
YoY %	-33.00%	287.83%	-108.22%	185.54%	-2.36%	79.60%	-	-
Horiz. %	51.79%	77.30%	-41.16%	500.72%	175.36%	179.60%	100.00%	-
ROE	0.35%	0.79%	-0.40%	3.18%	2.50%	3.00%	2.66%	-
YoY %	-55.70%	297.50%	-112.58%	27.20%	-16.67%	12.78%	-	-
Horiz. %	13.16%	29.70%	-15.04%	119.55%	93.98%	112.78%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	0.68	1.09	1.89	1.27	2.69	3.04	4.63	-27.35%
YoY %	-37.61%	-42.33%	48.82%	-52.79%	-11.51%	-34.34%	-	-
Horiz. %	14.69%	23.54%	40.82%	27.43%	58.10%	65.66%	100.00%	-
EPS	0.07	0.17	-0.16	1.24	0.90	1.02	0.85	-34.02%
YoY %	-58.82%	206.25%	-112.90%	37.78%	-11.76%	20.00%	-	-
Horiz. %	8.24%	20.00%	-18.82%	145.88%	105.88%	120.00%	100.00%	-
DPS	0.10	0.10	0.30	0.30	0.20	0.50	0.50	-23.51%
YoY %	0.00%	-66.67%	0.00%	50.00%	-60.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	60.00%	60.00%	40.00%	100.00%	100.00%	-
NAPS	0.20	0.21	0.40	0.39	0.36	0.34	0.32	-7.53%
YoY %	-4.76%	-47.50%	2.56%	8.33%	5.88%	6.25%	-	-
Horiz. %	62.50%	65.62%	125.00%	121.88%	112.50%	106.25%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 756,209
RPS	0.69	1.10	0.63	0.42	0.90	1.02	1.56	-12.70%
YoY %	-37.27%	74.60%	50.00%	-53.33%	-11.76%	-34.62%	-	-
Horiz. %	44.23%	70.51%	40.38%	26.92%	57.69%	65.38%	100.00%	-
EPS	0.07	0.17	-0.05	0.41	0.30	0.34	0.29	-21.08%
YoY %	-58.82%	440.00%	-112.20%	36.67%	-11.76%	17.24%	-	-
Horiz. %	24.14%	58.62%	-17.24%	141.38%	103.45%	117.24%	100.00%	-
DPS	0.10	0.10	0.10	0.10	0.07	0.17	0.17	-8.46%
YoY %	0.00%	0.00%	0.00%	42.86%	-58.82%	0.00%	-	-
Horiz. %	58.82%	58.82%	58.82%	58.82%	41.18%	100.00%	100.00%	-
NAPS	0.2013	0.2113	0.1342	0.1305	0.1203	0.114	0.1076	10.99%
YoY %	-4.73%	57.45%	2.84%	8.48%	5.53%	5.95%	-	-
Horiz. %	187.08%	196.38%	124.72%	121.28%	111.80%	105.95%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	0.08	0.095	0.17	0.195	0.295	0.285	0.205	-
P/RPS	11.72	8.72	9.01	15.37	10.98	9.38	4.43	17.59%
YoY %	34.40%	-3.22%	-41.38%	39.98%	17.06%	111.74%	-	-
Horiz. %	264.56%	196.84%	203.39%	346.95%	247.86%	211.74%	100.00%	-
P/EPS	114.25	56.93	-107.52	15.73	32.78	27.94	24.12	29.57%
YoY %	100.69%	152.95%	-783.53%	-52.01%	17.32%	15.84%	-	-
Horiz. %	473.67%	236.03%	-445.77%	65.22%	135.90%	115.84%	100.00%	-
EY	0.88	1.76	-0.93	6.36	3.05	3.58	4.15	-22.76%
YoY %	-50.00%	289.25%	-114.62%	108.52%	-14.80%	-13.73%	-	-
Horiz. %	21.20%	42.41%	-22.41%	153.25%	73.49%	86.27%	100.00%	-
DY	1.25	1.05	1.76	1.54	0.68	1.75	2.44	-10.54%
YoY %	19.05%	-40.34%	14.29%	126.47%	-61.14%	-28.28%	-	-
Horiz. %	51.23%	43.03%	72.13%	63.11%	27.87%	71.72%	100.00%	-
P/NAPS	0.40	0.45	0.43	0.50	0.82	0.84	0.64	-7.53%
YoY %	-11.11%	4.65%	-14.00%	-39.02%	-2.38%	31.25%	-	-
Horiz. %	62.50%	70.31%	67.19%	78.12%	128.12%	131.25%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	28/03/19	29/03/18	17/03/17	29/03/16	30/03/15	25/03/14	27/03/13	-
Price	0.075	0.085	0.165	0.205	0.295	0.325	0.225	-
P/RPS	10.99	7.80	8.75	16.16	10.98	10.70	4.86	14.56%
YoY %	40.90%	-10.86%	-45.85%	47.18%	2.62%	120.16%	-	-
Horiz. %	226.13%	160.49%	180.04%	332.51%	225.93%	220.16%	100.00%	-
P/EPS	107.11	50.94	-104.35	16.53	32.78	31.86	26.47	26.22%
YoY %	110.27%	148.82%	-731.28%	-49.57%	2.89%	20.36%	-	-
Horiz. %	404.65%	192.44%	-394.22%	62.45%	123.84%	120.36%	100.00%	-
EY	0.93	1.96	-0.96	6.05	3.05	3.14	3.78	-20.83%
YoY %	-52.55%	304.17%	-115.87%	98.36%	-2.87%	-16.93%	-	-
Horiz. %	24.60%	51.85%	-25.40%	160.05%	80.69%	83.07%	100.00%	-
DY	1.33	1.18	1.82	1.46	0.68	1.54	2.22	-8.18%
YoY %	12.71%	-35.16%	24.66%	114.71%	-55.84%	-30.63%	-	-
Horiz. %	59.91%	53.15%	81.98%	65.77%	30.63%	69.37%	100.00%	-
P/NAPS	0.38	0.40	0.41	0.53	0.82	0.96	0.70	-9.67%
YoY %	-5.00%	-2.44%	-22.64%	-35.37%	-14.58%	37.14%	-	-
Horiz. %	54.29%	57.14%	58.57%	75.71%	117.14%	137.14%	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