[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -13.85%
YoY- -168.15%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,257 38,528 37,136 109,266 105,322 97,500 63,660 -35.10%
PBT -29,425 -40,806 -81,332 -1,169 -997 66 -312 1966.20%
Tax -114 0 0 -979 -889 -880 -892 -74.59%
NP -29,540 -40,806 -81,332 -2,148 -1,886 -814 -1,204 742.70%
-
NP to SH -30,273 -40,806 -81,332 -2,148 -1,886 -814 -1,204 756.57%
-
Tax Rate - - - - - 1,333.33% - -
Total Cost 62,797 79,334 118,468 111,414 107,209 98,314 64,864 -2.13%
-
Net Worth 20,216 21,929 22,114 42,500 43,076 44,240 44,701 -41.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 20,216 21,929 22,114 42,500 43,076 44,240 44,701 -41.05%
NOSH 52,159 50,892 50,896 50,977 50,899 50,874 51,016 1.48%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -88.82% -105.91% -219.01% -1.97% -1.79% -0.83% -1.89% -
ROE -149.74% -186.08% -367.78% -5.05% -4.38% -1.84% -2.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.76 75.70 72.96 214.34 206.92 191.65 124.78 -36.05%
EPS -58.04 -80.18 -159.80 -4.22 -3.71 -1.60 -2.36 744.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3876 0.4309 0.4345 0.8337 0.8463 0.8696 0.8762 -41.91%
Adjusted Per Share Value based on latest NOSH - 50,566
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.44 7.47 7.20 21.17 20.41 18.89 12.33 -35.11%
EPS -5.87 -7.91 -15.76 -0.42 -0.37 -0.16 -0.23 765.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0425 0.0428 0.0823 0.0835 0.0857 0.0866 -41.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.40 0.41 0.35 0.34 0.26 0.47 -
P/RPS 0.53 0.53 0.56 0.16 0.16 0.14 0.38 24.80%
P/EPS -0.59 -0.50 -0.26 -8.31 -9.17 -16.25 -19.92 -90.40%
EY -170.71 -200.45 -389.76 -12.04 -10.90 -6.15 -5.02 947.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.94 0.42 0.40 0.30 0.54 38.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 20/08/10 20/05/10 08/01/10 16/11/09 12/08/09 25/05/09 -
Price 0.28 0.26 0.35 0.40 0.33 0.29 0.38 -
P/RPS 0.44 0.34 0.48 0.19 0.16 0.15 0.30 29.05%
P/EPS -0.48 -0.32 -0.22 -9.49 -8.90 -18.13 -16.10 -90.36%
EY -207.29 -308.38 -456.57 -10.53 -11.23 -5.52 -6.21 934.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.81 0.48 0.39 0.33 0.43 40.96%

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