[JIANKUN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.3%
YoY- 205.02%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 97,500 63,660 101,886 113,502 105,196 23,238 58,479 40.64%
PBT 66 -312 3,677 5,600 7,720 2,949 1,608 -88.12%
Tax -880 -892 -525 -1,305 -1,376 -273 -405 67.83%
NP -814 -1,204 3,152 4,294 6,344 2,676 1,203 -
-
NP to SH -814 -1,204 3,152 4,294 6,344 2,676 1,203 -
-
Tax Rate 1,333.33% - 14.28% 23.30% 17.82% 9.26% 25.19% -
Total Cost 98,314 64,864 98,734 109,208 98,852 20,562 57,276 43.40%
-
Net Worth 44,240 44,701 44,536 44,669 44,624 45,306 41,862 3.75%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 44,240 44,701 44,536 44,669 44,624 45,306 41,862 3.75%
NOSH 50,874 51,016 50,638 50,934 51,134 51,513 51,630 -0.97%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -0.83% -1.89% 3.09% 3.78% 6.03% 11.52% 2.06% -
ROE -1.84% -2.69% 7.08% 9.61% 14.22% 5.91% 2.87% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 191.65 124.78 201.20 222.84 205.73 45.11 113.26 42.04%
EPS -1.60 -2.36 6.19 8.44 12.46 5.19 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8696 0.8762 0.8795 0.877 0.8727 0.8795 0.8108 4.78%
Adjusted Per Share Value based on latest NOSH - 48,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.89 12.33 19.74 21.99 20.38 4.50 11.33 40.64%
EPS -0.16 -0.23 0.61 0.83 1.23 0.52 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0866 0.0863 0.0866 0.0865 0.0878 0.0811 3.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.26 0.47 0.62 0.80 0.74 0.80 1.06 -
P/RPS 0.14 0.38 0.31 0.36 0.36 1.77 0.94 -71.93%
P/EPS -16.25 -19.92 9.96 9.49 5.96 15.40 45.49 -
EY -6.15 -5.02 10.04 10.54 16.77 6.49 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.54 0.70 0.91 0.85 0.91 1.31 -62.60%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 25/05/09 24/02/09 19/11/08 14/08/08 23/05/08 26/02/08 -
Price 0.29 0.38 0.49 0.64 0.64 0.80 0.90 -
P/RPS 0.15 0.30 0.24 0.29 0.31 1.77 0.79 -66.99%
P/EPS -18.13 -16.10 7.87 7.59 5.16 15.40 38.63 -
EY -5.52 -6.21 12.70 13.17 19.39 6.49 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.56 0.73 0.73 0.91 1.11 -55.48%

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