[JIANKUN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.82%
YoY- 91.16%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 4,012 7,113 12,300 16,631 55,217 95,751 105,043 -41.95%
PBT 8,070 -1,871 -1,616 -2,024 -22,490 -1,271 4,359 10.80%
Tax -4,209 0 58 0 -398 -213 -990 27.26%
NP 3,861 -1,871 -1,558 -2,024 -22,888 -1,484 3,369 2.29%
-
NP to SH 3,861 -1,871 -1,558 -2,024 -22,888 -1,657 3,369 2.29%
-
Tax Rate 52.16% - - - - - 22.71% -
Total Cost 151 8,984 13,858 18,655 78,105 97,235 101,674 -66.20%
-
Net Worth 18,902 14,167 16,296 16,955 24,844 43,084 42,972 -12.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 18,902 14,167 16,296 16,955 24,844 43,084 42,972 -12.78%
NOSH 50,882 51,052 50,454 50,000 64,098 50,909 48,999 0.63%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 96.24% -26.30% -12.67% -12.17% -41.45% -1.55% 3.21% -
ROE 20.43% -13.21% -9.56% -11.94% -92.12% -3.85% 7.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.88 13.93 24.38 33.26 86.14 188.08 214.37 -42.32%
EPS 7.59 -3.66 -3.09 -4.05 -35.71 -3.25 6.88 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3715 0.2775 0.323 0.3391 0.3876 0.8463 0.877 -13.33%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.78 1.38 2.38 3.22 10.70 18.55 20.35 -41.91%
EPS 0.75 -0.36 -0.30 -0.39 -4.43 -0.32 0.65 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0275 0.0316 0.0329 0.0481 0.0835 0.0833 -12.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.425 0.36 0.34 0.68 0.34 0.34 0.80 -
P/RPS 5.39 2.58 1.39 2.04 0.39 0.18 0.37 56.24%
P/EPS 5.60 -9.82 -11.01 -16.80 -0.95 -10.45 11.64 -11.47%
EY 17.85 -10.18 -9.08 -5.95 -105.02 -9.57 8.59 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.30 1.05 2.01 0.88 0.40 0.91 3.82%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 26/11/13 20/11/12 21/11/11 18/11/10 16/11/09 19/11/08 -
Price 0.68 0.32 0.38 0.61 0.28 0.33 0.64 -
P/RPS 8.62 2.30 1.56 1.83 0.33 0.18 0.30 74.96%
P/EPS 8.96 -8.73 -12.31 -15.07 -0.78 -10.14 9.31 -0.63%
EY 11.16 -11.45 -8.13 -6.64 -127.53 -9.86 10.74 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.15 1.18 1.80 0.72 0.39 0.73 16.54%

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