[JIANKUN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -48.22%
YoY- 51.8%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 10,291 12,300 12,823 13,400 15,336 16,631 18,630 -32.55%
PBT -1,480 -1,616 -1,808 -1,930 -1,321 -2,024 -3,720 -45.75%
Tax 0 58 58 58 58 0 -86 -
NP -1,480 -1,558 -1,750 -1,872 -1,263 -2,024 -3,806 -46.57%
-
NP to SH -1,480 -1,558 -1,750 -1,872 -1,263 -2,024 -3,806 -46.57%
-
Tax Rate - - - - - - - -
Total Cost 11,771 13,858 14,573 15,272 16,599 18,655 22,436 -34.82%
-
Net Worth 24,471 16,296 15,930 15,747 16,884 16,955 13,595 47.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 24,471 16,296 15,930 15,747 16,884 16,955 13,595 47.70%
NOSH 50,909 50,454 50,000 50,864 50,858 50,000 40,000 17.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -14.38% -12.67% -13.65% -13.97% -8.24% -12.17% -20.43% -
ROE -6.05% -9.56% -10.99% -11.89% -7.48% -11.94% -27.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.21 24.38 25.65 26.34 30.15 33.26 46.58 -42.54%
EPS -2.91 -3.09 -3.50 -3.68 -2.48 -4.05 -9.52 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4807 0.323 0.3186 0.3096 0.332 0.3391 0.3399 25.86%
Adjusted Per Share Value based on latest NOSH - 50,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.99 2.38 2.48 2.60 2.97 3.22 3.61 -32.64%
EPS -0.29 -0.30 -0.34 -0.36 -0.24 -0.39 -0.74 -46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0316 0.0309 0.0305 0.0327 0.0329 0.0263 47.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.34 0.47 0.65 0.65 0.68 0.70 -
P/RPS 1.53 1.39 1.83 2.47 2.16 2.04 1.50 1.32%
P/EPS -10.66 -11.01 -13.43 -17.66 -26.17 -16.80 -7.36 27.86%
EY -9.38 -9.08 -7.45 -5.66 -3.82 -5.95 -13.59 -21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.05 1.48 2.10 1.96 2.01 2.06 -53.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 20/11/12 15/08/12 28/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.375 0.38 0.40 0.49 0.72 0.61 0.70 -
P/RPS 1.86 1.56 1.56 1.86 2.39 1.83 1.50 15.34%
P/EPS -12.90 -12.31 -11.43 -13.31 -28.99 -15.07 -7.36 45.12%
EY -7.75 -8.13 -8.75 -7.51 -3.45 -6.64 -13.59 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.18 1.26 1.58 2.17 1.80 2.06 -47.50%

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