[JIANKUN] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -5.92%
YoY- 111.7%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,791 67,789 69,846 69,396 67,274 66,238 64,047 5.90%
PBT 14,856 14,252 15,158 871 832 647 310 1228.73%
Tax -800 -698 -954 -728 -680 -639 -178 173.09%
NP 14,056 13,554 14,204 143 152 8 132 2165.88%
-
NP to SH 14,056 13,554 14,204 143 152 8 132 2165.88%
-
Tax Rate 5.39% 4.90% 6.29% 83.58% 81.73% 98.76% 57.42% -
Total Cost 55,735 54,235 55,642 69,253 67,122 66,230 63,915 -8.74%
-
Net Worth 15,869 15,553 16,242 1,795 1,841 2,996 3,103 197.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,869 15,553 16,242 1,795 1,841 2,996 3,103 197.72%
NOSH 51,962 52,297 52,208 52,500 53,999 51,666 51,891 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.14% 19.99% 20.34% 0.21% 0.23% 0.01% 0.21% -
ROE 88.57% 87.15% 87.45% 7.96% 8.25% 0.27% 4.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.31 129.62 133.78 132.18 124.58 128.20 123.42 5.81%
EPS 27.05 25.92 27.21 0.27 0.28 0.02 0.25 2190.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.2974 0.3111 0.0342 0.0341 0.058 0.0598 197.44%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.52 13.13 13.53 13.45 13.03 12.83 12.41 5.89%
EPS 2.72 2.63 2.75 0.03 0.03 0.00 0.03 1934.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0301 0.0315 0.0035 0.0036 0.0058 0.006 197.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.80 0.67 0.39 0.20 0.50 0.57 -
P/RPS 0.50 0.62 0.50 0.30 0.16 0.39 0.46 5.73%
P/EPS 2.48 3.09 2.46 143.18 71.05 3,229.17 224.08 -95.07%
EY 40.37 32.40 40.61 0.70 1.41 0.03 0.45 1920.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.69 2.15 11.40 5.87 8.62 9.53 -62.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 24/11/06 29/08/06 30/05/06 24/02/06 -
Price 0.93 0.68 0.72 1.09 0.17 0.24 0.47 -
P/RPS 0.69 0.52 0.54 0.82 0.14 0.19 0.38 48.99%
P/EPS 3.44 2.62 2.65 400.17 60.39 1,550.00 184.77 -93.02%
EY 29.09 38.11 37.79 0.25 1.66 0.06 0.54 1336.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.29 2.31 31.87 4.99 4.14 7.86 -46.89%

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