[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.56%
YoY- -93.7%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 113,502 105,196 23,238 58,479 51,417 75,952 67,788 40.87%
PBT 5,600 7,720 2,949 1,608 1,933 3,024 14,252 -46.26%
Tax -1,305 -1,376 -273 -405 -525 -800 -698 51.59%
NP 4,294 6,344 2,676 1,203 1,408 2,224 13,554 -53.43%
-
NP to SH 4,294 6,344 2,676 1,203 1,408 2,224 13,554 -53.43%
-
Tax Rate 23.30% 17.82% 9.26% 25.19% 27.16% 26.46% 4.90% -
Total Cost 109,208 98,852 20,562 57,276 50,009 73,728 54,234 59.25%
-
Net Worth 44,669 44,624 45,306 41,862 41,585 15,869 15,521 101.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 44,669 44,624 45,306 41,862 41,585 15,869 15,521 101.93%
NOSH 50,934 51,134 51,513 51,630 51,512 51,962 52,190 -1.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.78% 6.03% 11.52% 2.06% 2.74% 2.93% 19.99% -
ROE 9.61% 14.22% 5.91% 2.87% 3.39% 14.01% 87.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 222.84 205.73 45.11 113.26 99.82 146.17 129.88 43.17%
EPS 8.44 12.46 5.19 2.33 2.73 4.28 25.97 -52.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.877 0.8727 0.8795 0.8108 0.8073 0.3054 0.2974 105.23%
Adjusted Per Share Value based on latest NOSH - 51,034
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.99 20.38 4.50 11.33 9.96 14.72 13.13 40.89%
EPS 0.83 1.23 0.52 0.23 0.27 0.43 2.63 -53.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0866 0.0865 0.0878 0.0811 0.0806 0.0307 0.0301 101.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.74 0.80 1.06 1.12 0.67 0.80 -
P/RPS 0.36 0.36 1.77 0.94 1.12 0.46 0.62 -30.33%
P/EPS 9.49 5.96 15.40 45.49 40.98 15.65 3.08 111.31%
EY 10.54 16.77 6.49 2.20 2.44 6.39 32.46 -52.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.91 1.31 1.39 2.19 2.69 -51.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 14/08/08 23/05/08 26/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.64 0.64 0.80 0.90 1.02 0.93 0.68 -
P/RPS 0.29 0.31 1.77 0.79 1.02 0.64 0.52 -32.17%
P/EPS 7.59 5.16 15.40 38.63 37.32 21.73 2.62 102.82%
EY 13.17 19.39 6.49 2.59 2.68 4.60 38.19 -50.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.91 1.11 1.26 3.05 2.29 -53.23%

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