[JIANKUN] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 26.83%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 98,038 92,089 69,396 62,283 59,568 60,910 59,575 7.65%
PBT -150 4,713 871 -1,146 -861 -5,990 -2,045 -32.08%
Tax -277 -893 -728 -76 -188 135 -773 -14.09%
NP -427 3,820 143 -1,222 -1,049 -5,855 -2,818 -24.37%
-
NP to SH -427 3,820 143 -1,222 -1,049 -5,855 -2,818 -24.37%
-
Tax Rate - 18.95% 83.58% - - - - -
Total Cost 98,465 88,269 69,253 63,505 60,617 66,765 62,393 6.98%
-
Net Worth 43,894 44,624 1,795 559 1,206 1,444 6,253 33.44%
Dividend
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 43,894 44,624 1,795 559 1,206 1,444 6,253 33.44%
NOSH 50,476 51,134 52,500 50,000 52,249 52,140 52,108 -0.47%
Ratio Analysis
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.44% 4.15% 0.21% -1.96% -1.76% -9.61% -4.73% -
ROE -0.97% 8.56% 7.96% -218.21% -86.91% -405.39% -45.07% -
Per Share
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 194.23 180.09 132.18 124.57 114.01 116.82 114.33 8.16%
EPS -0.85 7.47 0.27 -2.44 -2.01 -11.23 -5.41 -23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8696 0.8727 0.0342 0.0112 0.0231 0.0277 0.12 34.07%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.00 17.84 13.45 12.07 11.54 11.80 11.54 7.66%
EPS -0.08 0.74 0.03 -0.24 -0.20 -1.13 -0.55 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0865 0.0035 0.0011 0.0023 0.0028 0.0121 33.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/06/09 30/06/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.26 0.74 0.39 0.54 0.72 0.74 0.60 -
P/RPS 0.13 0.41 0.30 0.43 0.63 0.63 0.52 -18.55%
P/EPS -30.73 9.91 143.18 -22.09 -35.86 -6.59 -11.09 16.28%
EY -3.25 10.10 0.70 -4.53 -2.79 -15.17 -9.01 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.85 11.40 48.21 31.17 26.71 5.00 -34.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/08/09 14/08/08 24/11/06 22/11/05 22/11/04 27/11/03 27/11/02 -
Price 0.29 0.64 1.09 0.55 0.84 0.66 0.60 -
P/RPS 0.15 0.36 0.82 0.44 0.74 0.56 0.52 -16.81%
P/EPS -34.28 8.57 400.17 -22.50 -41.84 -5.88 -11.09 18.18%
EY -2.92 11.67 0.25 -4.44 -2.39 -17.01 -9.01 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.73 31.87 49.11 36.36 23.83 5.00 -33.13%

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