[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 96.99%
YoY- 98.12%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 11,463 7,770 5,332 2,404 5,429 4,168 4,038 100.10%
PBT -1,207 -1,164 -786 464 -1,967 -2,192 -2,940 -44.67%
Tax 550 0 -352 -524 -25 0 0 -
NP -657 -1,164 -1,138 -60 -1,992 -2,192 -2,940 -63.07%
-
NP to SH -657 -1,164 -1,138 -60 -1,992 -2,192 -2,940 -63.07%
-
Tax Rate - - - 112.93% - - - -
Total Cost 12,120 8,934 6,470 2,464 7,421 6,360 6,978 44.34%
-
Net Worth 48,893 43,649 43,423 45,000 44,918 18,908 19,191 86.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 48,893 43,649 43,423 45,000 44,918 18,908 19,191 86.21%
NOSH 152,790 150,517 149,736 150,000 152,061 50,897 50,865 107.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.73% -14.98% -21.34% -2.50% -36.69% -52.59% -72.81% -
ROE -1.34% -2.67% -2.62% -0.13% -4.43% -11.59% -15.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.50 5.16 3.56 1.60 3.57 8.19 7.94 -3.71%
EPS -0.43 -0.77 -0.76 -0.04 -1.31 -4.31 -5.78 -82.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.29 0.29 0.30 0.2954 0.3715 0.3773 -10.37%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.22 1.51 1.03 0.47 1.05 0.81 0.78 100.45%
EPS -0.13 -0.23 -0.22 -0.01 -0.39 -0.42 -0.57 -62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0846 0.0841 0.0872 0.087 0.0366 0.0372 86.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.235 0.24 0.27 0.34 0.24 0.425 0.36 -
P/RPS 3.13 4.65 7.58 21.21 0.00 5.19 4.53 -21.79%
P/EPS -54.65 -31.03 -35.53 -850.00 -18.31 -9.87 -6.23 323.65%
EY -1.83 -3.22 -2.81 -0.12 -5.46 -10.13 -16.06 -76.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.93 1.13 0.80 1.14 0.95 -16.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 13/11/15 13/11/15 29/05/15 26/02/15 21/11/14 14/08/14 -
Price 0.22 0.24 0.24 0.275 0.31 0.68 0.37 -
P/RPS 2.93 4.65 6.74 17.16 0.00 8.30 4.66 -26.54%
P/EPS -51.16 -31.03 -31.58 -687.50 -23.65 -15.79 -6.40 298.28%
EY -1.95 -3.22 -3.17 -0.15 -4.23 -6.33 -15.62 -74.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.83 0.92 1.03 1.83 0.98 -20.80%

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