[JIANKUN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 802.33%
YoY- -71.37%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 101,886 105,043 92,089 81,717 75,006 71,717 69,791 28.54%
PBT 3,677 4,359 4,713 4,558 1,040 15,448 14,856 -60.41%
Tax -525 -990 -893 -678 -610 -913 -800 -24.38%
NP 3,152 3,369 3,820 3,880 430 14,535 14,056 -62.92%
-
NP to SH 3,152 3,369 3,820 3,880 430 14,535 14,056 -62.92%
-
Tax Rate 14.28% 22.71% 18.95% 14.87% 58.65% 5.91% 5.39% -
Total Cost 98,734 101,674 88,269 77,837 74,576 57,182 55,735 46.15%
-
Net Worth 43,371 42,972 44,624 44,589 41,378 41,613 15,869 94.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 43,371 42,972 44,624 44,589 41,378 41,613 15,869 94.88%
NOSH 49,285 48,999 51,134 51,560 51,034 51,546 51,962 -3.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.09% 3.21% 4.15% 4.75% 0.57% 20.27% 20.14% -
ROE 7.27% 7.84% 8.56% 8.70% 1.04% 34.93% 88.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 206.73 214.37 180.09 158.49 146.97 139.13 134.31 33.13%
EPS 6.40 6.88 7.47 7.53 0.84 28.20 27.05 -61.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.877 0.8727 0.8648 0.8108 0.8073 0.3054 101.84%
Adjusted Per Share Value based on latest NOSH - 51,560
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.74 20.35 17.84 15.83 14.53 13.90 13.52 28.55%
EPS 0.61 0.65 0.74 0.75 0.08 2.82 2.72 -62.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0833 0.0865 0.0864 0.0802 0.0806 0.0307 95.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.80 0.74 0.80 1.06 1.12 0.67 -
P/RPS 0.30 0.37 0.41 0.50 0.72 0.80 0.50 -28.75%
P/EPS 9.69 11.64 9.91 10.63 125.81 3.97 2.48 147.05%
EY 10.32 8.59 10.10 9.41 0.79 25.18 40.37 -59.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.85 0.93 1.31 1.39 2.19 -53.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 19/11/08 14/08/08 23/05/08 26/02/08 29/11/07 20/08/07 -
Price 0.49 0.64 0.64 0.80 0.90 1.02 0.93 -
P/RPS 0.24 0.30 0.36 0.50 0.61 0.73 0.69 -50.38%
P/EPS 7.66 9.31 8.57 10.63 106.82 3.62 3.44 70.10%
EY 13.05 10.74 11.67 9.41 0.94 27.65 29.09 -41.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.73 0.93 1.11 1.26 3.05 -67.52%

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