[JIANKUN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -288.06%
YoY- -149.18%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Revenue 12,300 16,631 55,217 95,751 105,043 71,717 69,846 -26.05%
PBT -1,616 -2,024 -22,490 -1,271 4,359 15,448 15,158 -
Tax 58 0 -398 -213 -990 -913 -954 -
NP -1,558 -2,024 -22,888 -1,484 3,369 14,535 14,204 -
-
NP to SH -1,558 -2,024 -22,888 -1,657 3,369 14,535 14,204 -
-
Tax Rate - - - - 22.71% 5.91% 6.29% -
Total Cost 13,858 18,655 78,105 97,235 101,674 57,182 55,642 -21.46%
-
Net Worth 16,296 16,955 24,844 43,084 42,972 41,613 16,242 0.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Net Worth 16,296 16,955 24,844 43,084 42,972 41,613 16,242 0.05%
NOSH 50,454 50,000 64,098 50,909 48,999 51,546 52,208 -0.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
NP Margin -12.67% -12.17% -41.45% -1.55% 3.21% 20.27% 20.34% -
ROE -9.56% -11.94% -92.12% -3.85% 7.84% 34.93% 87.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
RPS 24.38 33.26 86.14 188.08 214.37 139.13 133.78 -25.61%
EPS -3.09 -4.05 -35.71 -3.25 6.88 28.20 27.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.323 0.3391 0.3876 0.8463 0.877 0.8073 0.3111 0.65%
Adjusted Per Share Value based on latest NOSH - 50,909
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
RPS 2.38 3.22 10.70 18.55 20.35 13.90 13.53 -26.06%
EPS -0.30 -0.39 -4.43 -0.32 0.65 2.82 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0329 0.0481 0.0835 0.0833 0.0806 0.0315 0.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/12/06 -
Price 0.34 0.68 0.34 0.34 0.80 1.12 0.67 -
P/RPS 1.39 2.04 0.39 0.18 0.37 0.80 0.50 19.44%
P/EPS -11.01 -16.80 -0.95 -10.45 11.64 3.97 2.46 -
EY -9.08 -5.95 -105.02 -9.57 8.59 25.18 40.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.01 0.88 0.40 0.91 1.39 2.15 -11.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Date 20/11/12 21/11/11 18/11/10 16/11/09 19/11/08 29/11/07 15/02/07 -
Price 0.38 0.61 0.28 0.33 0.64 1.02 0.72 -
P/RPS 1.56 1.83 0.33 0.18 0.30 0.73 0.54 20.24%
P/EPS -12.31 -15.07 -0.78 -10.14 9.31 3.62 2.65 -
EY -8.13 -6.64 -127.53 -9.86 10.74 27.65 37.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.80 0.72 0.39 0.73 1.26 2.31 -11.01%

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