[JIANKUN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -109.55%
YoY- -111.25%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 109,266 78,992 48,750 15,915 101,886 85,127 52,598 62.59%
PBT -1,169 -748 33 -78 3,677 4,200 3,860 -
Tax -979 -667 -440 -223 -525 -979 -688 26.43%
NP -2,148 -1,415 -407 -301 3,152 3,221 3,172 -
-
NP to SH -2,148 -1,415 -407 -301 3,152 3,221 3,172 -
-
Tax Rate - - 1,333.33% - 14.28% 23.31% 17.82% -
Total Cost 111,414 80,407 49,157 16,216 98,734 81,906 49,426 71.66%
-
Net Worth 42,500 43,076 44,240 44,701 44,536 44,669 44,624 -3.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 42,500 43,076 44,240 44,701 44,536 44,669 44,624 -3.19%
NOSH 50,977 50,899 50,874 51,016 50,638 50,934 51,134 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.97% -1.79% -0.83% -1.89% 3.09% 3.78% 6.03% -
ROE -5.05% -3.28% -0.92% -0.67% 7.08% 7.21% 7.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 214.34 155.19 95.82 31.20 201.20 167.13 102.86 62.92%
EPS -4.22 -2.78 -0.80 -0.59 6.19 6.33 6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8337 0.8463 0.8696 0.8762 0.8795 0.877 0.8727 -2.99%
Adjusted Per Share Value based on latest NOSH - 51,016
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.17 15.31 9.45 3.08 19.74 16.49 10.19 62.59%
EPS -0.42 -0.27 -0.08 -0.06 0.61 0.62 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0835 0.0857 0.0866 0.0863 0.0866 0.0865 -3.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.34 0.26 0.47 0.62 0.80 0.74 -
P/RPS 0.16 0.22 0.27 1.51 0.31 0.48 0.72 -63.21%
P/EPS -8.31 -12.23 -32.50 -79.66 9.96 12.65 11.93 -
EY -12.04 -8.18 -3.08 -1.26 10.04 7.90 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.30 0.54 0.70 0.91 0.85 -37.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/01/10 16/11/09 12/08/09 25/05/09 24/02/09 19/11/08 14/08/08 -
Price 0.40 0.33 0.29 0.38 0.49 0.64 0.64 -
P/RPS 0.19 0.21 0.30 1.22 0.24 0.38 0.62 -54.44%
P/EPS -9.49 -11.87 -36.25 -64.41 7.87 10.12 10.32 -
EY -10.53 -8.42 -2.76 -1.55 12.70 9.88 9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.33 0.43 0.56 0.73 0.73 -24.32%

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