[JIANKUN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 88.23%
YoY- -37.9%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 44,210 63,713 29,230 31,968 46,878 19,253 7,770 33.57%
PBT 3,145 7,190 2,666 1,234 1,958 -2,021 -1,164 -
Tax -296 -1,044 -486 -886 -301 -136 0 -
NP 2,849 6,146 2,180 348 1,657 -2,157 -1,164 -
-
NP to SH 3,817 6,146 2,180 348 1,657 -2,157 -1,164 -
-
Tax Rate 9.41% 14.52% 18.23% 71.80% 15.37% - - -
Total Cost 41,361 57,566 27,050 31,620 45,221 21,410 8,934 29.06%
-
Net Worth 78,319 60,075 51,722 43,379 50,361 46,876 43,649 10.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 78,319 60,075 51,722 43,379 50,361 46,876 43,649 10.22%
NOSH 209,072 166,948 166,845 166,845 166,845 151,214 150,517 5.62%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.44% 9.65% 7.46% 1.09% 3.54% -11.20% -14.98% -
ROE 4.87% 10.23% 4.21% 0.80% 3.29% -4.60% -2.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.58 38.18 17.52 19.16 28.86 12.73 5.16 27.86%
EPS 1.45 3.68 1.31 0.21 1.03 -1.43 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.36 0.31 0.26 0.31 0.31 0.29 5.50%
Adjusted Per Share Value based on latest NOSH - 209,072
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.57 12.35 5.66 6.19 9.08 3.73 1.51 33.52%
EPS 0.74 1.19 0.42 0.07 0.32 -0.42 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1164 0.1002 0.0841 0.0976 0.0908 0.0846 10.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.30 0.41 0.345 0.31 0.27 0.25 0.24 -
P/RPS 1.33 1.07 1.97 1.62 0.94 1.96 4.65 -18.81%
P/EPS 15.39 11.13 26.40 148.63 26.47 -17.52 -31.03 -
EY 6.50 8.98 3.79 0.67 3.78 -5.71 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.14 1.11 1.19 0.87 0.81 0.83 -1.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 12/11/20 19/11/19 19/11/18 21/11/17 23/11/16 13/11/15 -
Price 0.22 0.48 0.34 0.29 0.27 0.245 0.24 -
P/RPS 0.97 1.26 1.94 1.51 0.94 1.92 4.65 -22.97%
P/EPS 11.28 13.03 26.02 139.04 26.47 -17.17 -31.03 -
EY 8.86 7.67 3.84 0.72 3.78 -5.82 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.33 1.10 1.12 0.87 0.79 0.83 -6.62%

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