[JIANKUN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -97.04%
YoY- -96.97%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 105,043 92,089 81,717 75,006 71,717 69,791 67,789 33.80%
PBT 4,359 4,713 4,558 1,040 15,448 14,856 14,252 -54.50%
Tax -990 -893 -678 -610 -913 -800 -698 26.15%
NP 3,369 3,820 3,880 430 14,535 14,056 13,554 -60.36%
-
NP to SH 3,369 3,820 3,880 430 14,535 14,056 13,554 -60.36%
-
Tax Rate 22.71% 18.95% 14.87% 58.65% 5.91% 5.39% 4.90% -
Total Cost 101,674 88,269 77,837 74,576 57,182 55,735 54,235 51.86%
-
Net Worth 42,972 44,624 44,589 41,378 41,613 15,869 15,553 96.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 42,972 44,624 44,589 41,378 41,613 15,869 15,553 96.53%
NOSH 48,999 51,134 51,560 51,034 51,546 51,962 52,297 -4.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.21% 4.15% 4.75% 0.57% 20.27% 20.14% 19.99% -
ROE 7.84% 8.56% 8.70% 1.04% 34.93% 88.57% 87.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 214.37 180.09 158.49 146.97 139.13 134.31 129.62 39.72%
EPS 6.88 7.47 7.53 0.84 28.20 27.05 25.92 -58.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.877 0.8727 0.8648 0.8108 0.8073 0.3054 0.2974 105.23%
Adjusted Per Share Value based on latest NOSH - 51,034
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.35 17.84 15.83 14.53 13.90 13.52 13.13 33.81%
EPS 0.65 0.74 0.75 0.08 2.82 2.72 2.63 -60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0865 0.0864 0.0802 0.0806 0.0307 0.0301 96.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.74 0.80 1.06 1.12 0.67 0.80 -
P/RPS 0.37 0.41 0.50 0.72 0.80 0.50 0.62 -29.05%
P/EPS 11.64 9.91 10.63 125.81 3.97 2.48 3.09 141.51%
EY 8.59 10.10 9.41 0.79 25.18 40.37 32.40 -58.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.93 1.31 1.39 2.19 2.69 -51.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 14/08/08 23/05/08 26/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.64 0.64 0.80 0.90 1.02 0.93 0.68 -
P/RPS 0.30 0.36 0.50 0.61 0.73 0.69 0.52 -30.62%
P/EPS 9.31 8.57 10.63 106.82 3.62 3.44 2.62 132.32%
EY 10.74 11.67 9.41 0.94 27.65 29.09 38.11 -56.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.93 1.11 1.26 3.05 2.29 -53.23%

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