[JIANKUN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 75.95%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,349 7,113 8,297 9,910 10,291 12,300 12,823 -37.33%
PBT 8,850 -1,871 -970 -356 -1,480 -1,616 -1,808 -
Tax -4,209 0 0 0 0 58 58 -
NP 4,641 -1,871 -970 -356 -1,480 -1,558 -1,750 -
-
NP to SH 4,641 -1,871 -970 -356 -1,480 -1,558 -1,750 -
-
Tax Rate 47.56% - - - - - - -
Total Cost 1,708 8,984 9,267 10,266 11,771 13,858 14,573 -75.95%
-
Net Worth 20,549 14,167 14,815 15,274 24,471 16,296 15,930 18.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,549 14,167 14,815 15,274 24,471 16,296 15,930 18.44%
NOSH 50,915 51,052 50,947 50,847 50,909 50,454 50,000 1.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 73.10% -26.30% -11.69% -3.59% -14.38% -12.67% -13.65% -
ROE 22.58% -13.21% -6.55% -2.33% -6.05% -9.56% -10.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.47 13.93 16.29 19.49 20.21 24.38 25.65 -38.09%
EPS 9.12 -3.66 -1.90 -0.70 -2.91 -3.09 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4036 0.2775 0.2908 0.3004 0.4807 0.323 0.3186 17.02%
Adjusted Per Share Value based on latest NOSH - 50,847
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.23 1.38 1.61 1.92 1.99 2.38 2.48 -37.26%
EPS 0.90 -0.36 -0.19 -0.07 -0.29 -0.30 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0275 0.0287 0.0296 0.0474 0.0316 0.0309 18.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.32 0.36 0.35 0.36 0.31 0.34 0.47 -
P/RPS 2.57 2.58 2.15 1.85 1.53 1.39 1.83 25.32%
P/EPS 3.51 -9.82 -18.38 -51.42 -10.66 -11.01 -13.43 -
EY 28.48 -10.18 -5.44 -1.94 -9.38 -9.08 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.30 1.20 1.20 0.64 1.05 1.48 -34.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 14/08/13 23/05/13 31/01/13 20/11/12 15/08/12 -
Price 0.355 0.32 0.30 0.365 0.375 0.38 0.40 -
P/RPS 2.85 2.30 1.84 1.87 1.86 1.56 1.56 49.28%
P/EPS 3.89 -8.73 -15.76 -52.13 -12.90 -12.31 -11.43 -
EY 25.68 -11.45 -6.35 -1.92 -7.75 -8.13 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.15 1.03 1.22 0.78 1.18 1.26 -21.23%

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