[JIANKUN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -172.47%
YoY- 44.57%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,784 6,076 4,878 8,297 12,823 18,630 79,780 -22.11%
PBT -1,671 -889 7,564 -970 -1,808 -3,720 -21,605 -34.70%
Tax 726 -201 -4,209 0 58 -86 -539 -
NP -945 -1,090 3,355 -970 -1,750 -3,806 -22,144 -40.85%
-
NP to SH -945 -1,090 3,355 -970 -1,750 -3,806 -22,317 -40.93%
-
Tax Rate - - 55.65% - - - - -
Total Cost 18,729 7,166 1,523 9,267 14,573 22,436 101,924 -24.58%
-
Net Worth 47,294 43,421 19,236 14,815 15,930 13,595 21,544 13.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 47,294 43,421 19,236 14,815 15,930 13,595 21,544 13.98%
NOSH 152,564 149,729 50,984 50,947 50,000 40,000 49,999 20.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.31% -17.94% 68.78% -11.69% -13.65% -20.43% -27.76% -
ROE -2.00% -2.51% 17.44% -6.55% -10.99% -27.99% -103.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.66 4.06 9.57 16.29 25.65 46.58 159.56 -35.31%
EPS -0.62 -0.73 6.58 -1.90 -3.50 -9.52 -44.63 -50.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.3773 0.2908 0.3186 0.3399 0.4309 -5.33%
Adjusted Per Share Value based on latest NOSH - 50,947
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.45 1.18 0.95 1.61 2.48 3.61 15.46 -22.10%
EPS -0.18 -0.21 0.65 -0.19 -0.34 -0.74 -4.32 -41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.0841 0.0373 0.0287 0.0309 0.0263 0.0417 14.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.245 0.27 0.36 0.35 0.47 0.70 0.40 -
P/RPS 2.10 6.65 3.76 2.15 1.83 1.50 0.25 42.52%
P/EPS -39.55 -37.09 5.47 -18.38 -13.43 -7.36 -0.90 87.74%
EY -2.53 -2.70 18.28 -5.44 -7.45 -13.59 -111.59 -46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.95 1.20 1.48 2.06 0.93 -2.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 13/11/15 14/08/14 14/08/13 15/08/12 22/08/11 20/08/10 -
Price 0.24 0.24 0.37 0.30 0.40 0.70 0.26 -
P/RPS 2.06 5.91 3.87 1.84 1.56 1.50 0.16 53.03%
P/EPS -38.75 -32.97 5.62 -15.76 -11.43 -7.36 -0.58 101.30%
EY -2.58 -3.03 17.78 -6.35 -8.75 -13.59 -171.67 -50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.98 1.03 1.26 2.06 0.60 4.24%

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