[JIANKUN] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 26.83%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,274 66,238 64,047 62,283 62,088 61,490 59,396 8.68%
PBT 832 647 310 -1,146 -1,627 -1,529 -1,491 -
Tax -680 -639 -178 -76 -43 14 -174 148.72%
NP 152 8 132 -1,222 -1,670 -1,515 -1,665 -
-
NP to SH 152 8 132 -1,222 -1,670 -1,515 -1,665 -
-
Tax Rate 81.73% 98.76% 57.42% - - - - -
Total Cost 67,122 66,230 63,915 63,505 63,758 63,005 61,061 6.53%
-
Net Worth 1,841 2,996 3,103 559 651 312 52 985.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,841 2,996 3,103 559 651 312 52 985.26%
NOSH 53,999 51,666 51,891 50,000 52,941 52,107 52,107 2.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.23% 0.01% 0.21% -1.96% -2.69% -2.46% -2.80% -
ROE 8.25% 0.27% 4.25% -218.21% -256.46% -484.58% -3,195.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.58 128.20 123.42 124.57 117.28 118.01 113.99 6.11%
EPS 0.28 0.02 0.25 -2.44 -3.15 -2.91 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.058 0.0598 0.0112 0.0123 0.006 0.001 958.38%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.03 12.83 12.41 12.07 12.03 11.91 11.51 8.64%
EPS 0.03 0.00 0.03 -0.24 -0.32 -0.29 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0058 0.006 0.0011 0.0013 0.0006 0.0001 997.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.50 0.57 0.54 0.52 0.52 0.63 -
P/RPS 0.16 0.39 0.46 0.43 0.44 0.44 0.55 -56.19%
P/EPS 71.05 3,229.17 224.08 -22.09 -16.48 -17.89 -19.72 -
EY 1.41 0.03 0.45 -4.53 -6.07 -5.59 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 8.62 9.53 48.21 42.28 86.67 630.00 -95.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 27/05/05 22/02/05 -
Price 0.17 0.24 0.47 0.55 0.58 0.39 0.64 -
P/RPS 0.14 0.19 0.38 0.44 0.49 0.33 0.56 -60.41%
P/EPS 60.39 1,550.00 184.77 -22.50 -18.39 -13.41 -20.03 -
EY 1.66 0.06 0.54 -4.44 -5.44 -7.45 -4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.99 4.14 7.86 49.11 47.15 65.00 640.00 -96.10%

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