[JIANKUN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.69%
YoY- 838.67%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,196 23,238 58,479 51,417 75,952 67,788 68,348 33.34%
PBT 7,720 2,949 1,608 1,933 3,024 14,252 19,761 -46.58%
Tax -1,376 -273 -405 -525 -800 -698 -657 63.76%
NP 6,344 2,676 1,203 1,408 2,224 13,554 19,104 -52.07%
-
NP to SH 6,344 2,676 1,203 1,408 2,224 13,554 19,104 -52.07%
-
Tax Rate 17.82% 9.26% 25.19% 27.16% 26.46% 4.90% 3.32% -
Total Cost 98,852 20,562 57,276 50,009 73,728 54,234 49,244 59.19%
-
Net Worth 44,624 45,306 41,862 41,585 15,869 15,521 16,238 96.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 44,624 45,306 41,862 41,585 15,869 15,521 16,238 96.31%
NOSH 51,134 51,513 51,630 51,512 51,962 52,190 52,196 -1.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.03% 11.52% 2.06% 2.74% 2.93% 19.99% 27.95% -
ROE 14.22% 5.91% 2.87% 3.39% 14.01% 87.32% 117.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 205.73 45.11 113.26 99.82 146.17 129.88 130.94 35.18%
EPS 12.46 5.19 2.33 2.73 4.28 25.97 36.60 -51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8727 0.8795 0.8108 0.8073 0.3054 0.2974 0.3111 99.02%
Adjusted Per Share Value based on latest NOSH - 51,546
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.38 4.50 11.33 9.96 14.72 13.13 13.24 33.34%
EPS 1.23 0.52 0.23 0.27 0.43 2.63 3.70 -52.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0878 0.0811 0.0806 0.0307 0.0301 0.0315 96.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.80 1.06 1.12 0.67 0.80 0.67 -
P/RPS 0.36 1.77 0.94 1.12 0.46 0.62 0.51 -20.73%
P/EPS 5.96 15.40 45.49 40.98 15.65 3.08 1.83 119.87%
EY 16.77 6.49 2.20 2.44 6.39 32.46 54.63 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.31 1.39 2.19 2.69 2.15 -46.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 23/05/08 26/02/08 29/11/07 20/08/07 21/05/07 15/02/07 -
Price 0.64 0.80 0.90 1.02 0.93 0.68 0.72 -
P/RPS 0.31 1.77 0.79 1.02 0.64 0.52 0.55 -31.79%
P/EPS 5.16 15.40 38.63 37.32 21.73 2.62 1.97 90.12%
EY 19.39 6.49 2.59 2.68 4.60 38.19 50.83 -47.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 1.11 1.26 3.05 2.29 2.31 -53.63%

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