[JIANKUN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 320.0%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 34,635 16,986 66,238 47,654 31,477 15,950 61,490 -31.77%
PBT 254 152 646 309 30 -33 -1,529 -
Tax -179 -98 -638 -177 -90 -57 14 -
NP 75 54 8 132 -60 -90 -1,515 -
-
NP to SH 75 54 8 132 -60 -90 -1,515 -
-
Tax Rate 70.47% 64.47% 98.76% 57.28% 300.00% - - -
Total Cost 34,560 16,932 66,230 47,522 31,537 16,040 63,005 -32.96%
-
Net Worth 1,832 1,841 2,319 3,157 610 651 313 224.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,832 1,841 2,319 3,157 610 651 313 224.42%
NOSH 53,571 53,999 40,000 52,800 54,545 52,941 52,241 1.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.22% 0.32% 0.01% 0.28% -0.19% -0.56% -2.46% -
ROE 4.09% 2.93% 0.34% 4.18% -9.82% -13.82% -483.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.65 31.46 165.60 90.25 57.71 30.13 117.70 -32.90%
EPS 0.14 0.10 0.02 0.25 -0.11 -0.17 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0341 0.058 0.0598 0.0112 0.0123 0.006 218.75%
Adjusted Per Share Value based on latest NOSH - 51,891
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.71 3.29 12.83 9.23 6.10 3.09 11.91 -31.76%
EPS 0.01 0.01 0.00 0.03 -0.01 -0.02 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0036 0.0045 0.0061 0.0012 0.0013 0.0006 223.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.39 0.20 0.50 0.57 0.54 0.52 0.52 -
P/RPS 0.60 0.64 0.30 0.63 0.94 1.73 0.44 22.94%
P/EPS 278.57 200.00 2,500.00 228.00 -490.91 -305.88 -17.93 -
EY 0.36 0.50 0.04 0.44 -0.20 -0.33 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.40 5.87 8.62 9.53 48.21 42.28 86.67 -74.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 27/05/05 -
Price 1.09 0.17 0.24 0.47 0.55 0.58 0.39 -
P/RPS 1.69 0.54 0.14 0.52 0.95 1.93 0.33 196.81%
P/EPS 778.57 170.00 1,200.00 188.00 -500.00 -341.18 -13.45 -
EY 0.13 0.59 0.08 0.53 -0.20 -0.29 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.87 4.99 4.14 7.86 49.11 47.15 65.00 -37.79%

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