[JIANKUN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 39.28%
YoY- -134.11%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 11,463 8,131 6,076 5,308 5,429 4,012 4,878 76.47%
PBT -1,207 -1,196 -889 -1,053 -1,966 8,070 7,564 -
Tax 550 -25 -201 -156 -25 -4,209 -4,209 -
NP -657 -1,221 -1,090 -1,209 -1,991 3,861 3,355 -
-
NP to SH -657 -1,221 -1,090 -1,209 -1,991 3,861 3,355 -
-
Tax Rate - - - - - 52.16% 55.65% -
Total Cost 12,120 9,352 7,166 6,517 7,420 151 1,523 297.09%
-
Net Worth 49,371 44,079 43,421 45,000 44,695 18,902 19,236 87.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,371 44,079 43,421 45,000 44,695 18,902 19,236 87.13%
NOSH 154,285 151,999 149,729 150,000 151,304 50,882 50,984 108.79%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.73% -15.02% -17.94% -22.78% -36.67% 96.24% 68.78% -
ROE -1.33% -2.77% -2.51% -2.69% -4.45% 20.43% 17.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.43 5.35 4.06 3.54 3.59 7.88 9.57 -15.48%
EPS -0.43 -0.80 -0.73 -0.81 -1.32 7.59 6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.29 0.29 0.30 0.2954 0.3715 0.3773 -10.37%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.22 1.58 1.18 1.03 1.05 0.78 0.95 75.82%
EPS -0.13 -0.24 -0.21 -0.23 -0.39 0.75 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0854 0.0841 0.0872 0.0866 0.0366 0.0373 87.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.235 0.24 0.27 0.34 0.24 0.425 0.36 -
P/RPS 3.16 4.49 6.65 9.61 6.69 5.39 3.76 -10.91%
P/EPS -55.19 -29.88 -37.09 -42.18 -18.24 5.60 5.47 -
EY -1.81 -3.35 -2.70 -2.37 -5.48 17.85 18.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.93 1.13 0.81 1.14 0.95 -16.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 13/11/15 13/11/15 29/05/15 26/02/15 21/11/14 14/08/14 -
Price 0.22 0.24 0.24 0.275 0.31 0.68 0.37 -
P/RPS 2.96 4.49 5.91 7.77 8.64 8.62 3.87 -16.32%
P/EPS -51.66 -29.88 -32.97 -34.12 -23.56 8.96 5.62 -
EY -1.94 -3.35 -3.03 -2.93 -4.24 11.16 17.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.83 0.92 1.05 1.83 0.98 -20.80%

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