[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 12636.0%
YoY- 10754.55%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 51,417 75,952 67,788 68,348 69,270 67,944 66,238 -15.52%
PBT 1,933 3,024 14,252 19,761 508 608 646 107.51%
Tax -525 -800 -698 -657 -358 -392 -638 -12.17%
NP 1,408 2,224 13,554 19,104 150 216 8 3030.70%
-
NP to SH 1,408 2,224 13,554 19,104 150 216 8 3030.70%
-
Tax Rate 27.16% 26.46% 4.90% 3.32% 70.47% 64.47% 98.76% -
Total Cost 50,009 73,728 54,234 49,244 69,120 67,728 66,230 -17.06%
-
Net Worth 41,585 15,869 15,521 16,238 1,832 1,841 2,319 583.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,585 15,869 15,521 16,238 1,832 1,841 2,319 583.90%
NOSH 51,512 51,962 52,190 52,196 53,571 53,999 40,000 18.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.74% 2.93% 19.99% 27.95% 0.22% 0.32% 0.01% -
ROE 3.39% 14.01% 87.32% 117.65% 8.19% 11.73% 0.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.82 146.17 129.88 130.94 129.30 125.82 165.60 -28.62%
EPS 2.73 4.28 25.97 36.60 0.28 0.40 0.02 2543.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.3054 0.2974 0.3111 0.0342 0.0341 0.058 477.70%
Adjusted Per Share Value based on latest NOSH - 52,208
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.96 14.72 13.13 13.24 13.42 13.16 12.83 -15.51%
EPS 0.27 0.43 2.63 3.70 0.03 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0307 0.0301 0.0315 0.0035 0.0036 0.0045 583.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 0.67 0.80 0.67 0.39 0.20 0.50 -
P/RPS 1.12 0.46 0.62 0.51 0.30 0.16 0.30 140.46%
P/EPS 40.98 15.65 3.08 1.83 139.29 50.00 2,500.00 -93.53%
EY 2.44 6.39 32.46 54.63 0.72 2.00 0.04 1445.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.19 2.69 2.15 11.40 5.87 8.62 -70.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 21/05/07 15/02/07 24/11/06 29/08/06 30/05/06 -
Price 1.02 0.93 0.68 0.72 1.09 0.17 0.24 -
P/RPS 1.02 0.64 0.52 0.55 0.84 0.14 0.14 275.36%
P/EPS 37.32 21.73 2.62 1.97 389.29 42.50 1,200.00 -90.08%
EY 2.68 4.60 38.19 50.83 0.26 2.35 0.08 936.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 3.05 2.29 2.31 31.87 4.99 4.14 -54.72%

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