[JIANKUN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1796.67%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 13,716 11,463 7,770 5,332 2,404 5,429 4,168 121.08%
PBT -1,048 -1,207 -1,164 -786 464 -1,967 -2,192 -38.82%
Tax 0 550 0 -352 -524 -25 0 -
NP -1,048 -657 -1,164 -1,138 -60 -1,992 -2,192 -38.82%
-
NP to SH -1,048 -657 -1,164 -1,138 -60 -1,992 -2,192 -38.82%
-
Tax Rate - - - - 112.93% - - -
Total Cost 14,764 12,120 8,934 6,470 2,464 7,421 6,360 75.23%
-
Net Worth 49,317 48,893 43,649 43,423 45,000 44,918 18,908 89.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,317 48,893 43,649 43,423 45,000 44,918 18,908 89.37%
NOSH 154,117 152,790 150,517 149,736 150,000 152,061 50,897 109.16%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.64% -5.73% -14.98% -21.34% -2.50% -36.69% -52.59% -
ROE -2.13% -1.34% -2.67% -2.62% -0.13% -4.43% -11.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.90 7.50 5.16 3.56 1.60 3.57 8.19 5.69%
EPS -0.68 -0.43 -0.77 -0.76 -0.04 -1.31 -4.31 -70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.29 0.29 0.30 0.2954 0.3715 -9.46%
Adjusted Per Share Value based on latest NOSH - 149,729
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.66 2.22 1.51 1.03 0.47 1.05 0.81 120.77%
EPS -0.20 -0.13 -0.23 -0.22 -0.01 -0.39 -0.42 -38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0947 0.0846 0.0841 0.0872 0.087 0.0366 89.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.24 0.235 0.24 0.27 0.34 0.24 0.425 -
P/RPS 2.70 3.13 4.65 7.58 21.21 0.00 5.19 -35.29%
P/EPS -35.29 -54.65 -31.03 -35.53 -850.00 -18.31 -9.87 133.64%
EY -2.83 -1.83 -3.22 -2.81 -0.12 -5.46 -10.13 -57.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.83 0.93 1.13 0.80 1.14 -24.33%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 23/02/16 13/11/15 13/11/15 29/05/15 26/02/15 21/11/14 -
Price 0.255 0.22 0.24 0.24 0.275 0.31 0.68 -
P/RPS 2.87 2.93 4.65 6.74 17.16 0.00 8.30 -50.70%
P/EPS -37.50 -51.16 -31.03 -31.58 -687.50 -23.65 -15.79 77.91%
EY -2.67 -1.95 -3.22 -3.17 -0.15 -4.23 -6.33 -43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.83 0.83 0.92 1.03 1.83 -42.37%

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