[JIANKUN] YoY 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- 540.0%
YoY- 116.52%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
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 32,529 19,575 16,627 16,177 14,413 14,585 15,168 14.18%
PBT 340 694 14,567 280 -1,176 -546 -1,738 -
Tax -291 -194 -314 -88 14 0 -64 30.11%
NP 49 500 14,253 192 -1,162 -546 -1,802 -
-
NP to SH 49 500 14,253 192 -1,162 -546 -1,802 -
-
Tax Rate 85.59% 27.95% 2.16% 31.43% - - - -
Total Cost 32,480 19,075 2,374 15,985 15,575 15,131 16,970 11.94%
-
Net Worth 42,972 41,613 16,242 3,103 52 1,133 5,003 45.32%
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 42,972 41,613 16,242 3,103 52 1,133 5,003 45.32%
NOSH 48,999 51,546 52,208 51,891 52,107 52,000 52,231 -1.10%
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 0.15% 2.55% 85.72% 1.19% -8.06% -3.74% -11.88% -
ROE 0.11% 1.20% 87.75% 6.19% -2,230.03% -48.17% -36.01% -
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 66.39 37.98 31.85 31.17 27.66 28.05 29.04 15.45%
EPS 0.10 0.97 27.30 0.37 -2.23 -1.05 -3.45 -
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 6.30 3.79 3.22 3.13 2.79 2.83 2.94 14.16%
EPS 0.01 0.10 2.76 0.04 -0.23 -0.11 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0806 0.0315 0.006 0.0001 0.0022 0.0097 45.31%
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 1.21 2.95 2.10 1.83 2.28 2.78 1.65 -5.24%
P/EPS 800.00 115.46 2.45 154.05 -28.25 -74.29 -13.91 -
EY 0.13 0.87 40.75 0.65 -3.54 -1.35 -7.19 -
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 0.96 2.69 2.26 1.51 2.31 2.78 1.79 -10.26%
P/EPS 640.00 105.15 2.64 127.03 -28.70 -74.29 -15.07 -
EY 0.16 0.95 37.92 0.79 -3.48 -1.35 -6.63 -
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