[JIANKUN] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 246.67%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 113,502 51,417 68,348 63,538 60,129 60,569 60,274 11.62%
PBT 5,600 1,933 19,761 412 -2,038 -4,949 -3,988 -
Tax -1,305 -525 -657 -236 18 0 -329 27.06%
NP 4,294 1,408 19,104 176 -2,020 -4,949 -4,317 -
-
NP to SH 4,294 1,408 19,104 176 -2,020 -4,949 -4,317 -
-
Tax Rate 23.30% 27.16% 3.32% 57.28% - - - -
Total Cost 109,208 50,009 49,244 63,362 62,149 65,518 64,591 9.55%
-
Net Worth 44,669 41,585 16,238 3,157 52 1,137 5,003 46.30%
Dividend
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 44,669 41,585 16,238 3,157 52 1,137 5,003 46.30%
NOSH 50,934 51,512 52,196 52,799 52,241 52,194 52,225 -0.43%
Ratio Analysis
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.78% 2.74% 27.95% 0.28% -3.36% -8.17% -7.16% -
ROE 9.61% 3.39% 117.65% 5.57% -3,866.69% -434.98% -86.29% -
Per Share
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 222.84 99.82 130.94 120.34 115.10 116.05 115.41 12.11%
EPS 8.44 2.73 36.60 0.33 -3.87 -9.48 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.877 0.8073 0.3111 0.0598 0.001 0.0218 0.0958 46.94%
Adjusted Per Share Value based on latest NOSH - 51,891
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.99 9.96 13.24 12.31 11.65 11.74 11.68 11.62%
EPS 0.83 0.27 3.70 0.03 -0.39 -0.96 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0866 0.0806 0.0315 0.0061 0.0001 0.0022 0.0097 46.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.12 0.67 0.57 0.63 0.78 0.48 -
P/RPS 0.36 1.12 0.51 0.47 0.55 0.67 0.42 -2.64%
P/EPS 9.49 40.98 1.83 171.00 -16.29 -8.23 -5.81 -
EY 10.54 2.44 54.63 0.58 -6.14 -12.16 -17.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.39 2.15 9.53 630.00 35.78 5.01 -25.65%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/11/08 29/11/07 15/02/07 24/02/06 22/02/05 25/02/04 27/02/03 -
Price 0.64 1.02 0.72 0.47 0.64 0.78 0.52 -
P/RPS 0.29 1.02 0.55 0.39 0.56 0.67 0.45 -7.35%
P/EPS 7.59 37.32 1.97 141.00 -16.55 -8.23 -6.29 -
EY 13.17 2.68 50.83 0.71 -6.04 -12.16 -15.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.26 2.31 7.86 640.00 35.78 5.43 -29.44%

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