[JIANKUN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 38.9%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 28,888 65,578 44,210 41,946 47,252 58,771 63,713 -41.00%
PBT 468 2,271 3,145 2,714 1,064 7,794 7,190 -83.84%
Tax 0 -17 -296 -686 396 -2,191 -1,044 -
NP 468 2,254 2,849 2,028 1,460 5,603 6,146 -82.06%
-
NP to SH 468 2,254 3,817 2,028 1,460 5,603 6,146 -82.06%
-
Tax Rate 0.00% 0.75% 9.41% 25.28% -37.22% 28.11% 14.52% -
Total Cost 28,420 63,324 41,361 39,918 45,792 53,168 57,566 -37.56%
-
Net Worth 81,208 80,486 78,319 76,361 68,639 61,732 60,075 22.27%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 81,208 80,486 78,319 76,361 68,639 61,732 60,075 22.27%
NOSH 213,706 213,706 209,072 207,872 191,227 168,068 166,948 17.91%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.62% 3.44% 6.44% 4.83% 3.09% 9.53% 9.65% -
ROE 0.58% 2.80% 4.87% 2.66% 2.13% 9.08% 10.23% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.52 33.41 22.58 21.42 25.47 35.22 38.18 -49.97%
EPS 0.20 1.15 1.45 1.04 0.80 3.36 3.68 -85.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.40 0.39 0.37 0.37 0.36 3.67%
Adjusted Per Share Value based on latest NOSH - 207,872
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.60 12.71 8.57 8.13 9.16 11.39 12.35 -41.00%
EPS 0.09 0.44 0.74 0.39 0.28 1.09 1.19 -82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1559 0.1518 0.148 0.133 0.1196 0.1164 22.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.205 0.21 0.30 0.295 0.395 0.545 0.41 -
P/RPS 1.52 0.63 1.33 1.38 1.55 1.55 1.07 26.39%
P/EPS 93.61 18.29 15.39 28.48 50.19 16.23 11.13 314.10%
EY 1.07 5.47 6.50 3.51 1.99 6.16 8.98 -75.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.75 0.76 1.07 1.47 1.14 -39.26%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 28/02/22 25/11/21 27/08/21 31/05/21 30/03/21 12/11/20 -
Price 0.255 0.195 0.22 0.31 0.32 0.40 0.48 -
P/RPS 1.89 0.58 0.97 1.45 1.26 1.14 1.26 31.06%
P/EPS 116.44 16.98 11.28 29.93 40.66 11.91 13.03 331.20%
EY 0.86 5.89 8.86 3.34 2.46 8.40 7.67 -76.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.48 0.55 0.79 0.86 1.08 1.33 -36.71%

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