[JIANKUN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -40.07%
YoY- -173.64%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
Revenue 10,291 15,336 29,897 109,266 101,886 75,006 67,789 -27.91%
PBT -1,480 -1,321 -23,916 -1,169 3,677 1,040 14,252 -
Tax 0 58 -86 -979 -525 -610 -698 -
NP -1,480 -1,263 -24,002 -2,148 3,152 430 13,554 -
-
NP to SH -1,480 -1,263 -24,002 -2,321 3,152 430 13,554 -
-
Tax Rate - - - - 14.28% 58.65% 4.90% -
Total Cost 11,771 16,599 53,899 111,414 98,734 74,576 54,235 -23.30%
-
Net Worth 24,471 16,884 17,884 42,156 43,371 41,378 15,553 8.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
Net Worth 24,471 16,884 17,884 42,156 43,371 41,378 15,553 8.18%
NOSH 50,909 50,858 50,881 50,566 49,285 51,034 52,297 -0.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
NP Margin -14.38% -8.24% -80.28% -1.97% 3.09% 0.57% 19.99% -
ROE -6.05% -7.48% -134.20% -5.51% 7.27% 1.04% 87.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
RPS 20.21 30.15 58.76 216.09 206.73 146.97 129.62 -27.58%
EPS -2.91 -2.48 -47.17 -4.59 6.40 0.84 25.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4807 0.332 0.3515 0.8337 0.88 0.8108 0.2974 8.69%
Adjusted Per Share Value based on latest NOSH - 50,566
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
RPS 1.99 2.97 5.79 21.17 19.74 14.53 13.13 -27.93%
EPS -0.29 -0.24 -4.65 -0.45 0.61 0.08 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0327 0.0347 0.0817 0.084 0.0802 0.0301 8.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/03/07 -
Price 0.31 0.65 0.21 0.35 0.62 1.06 0.80 -
P/RPS 1.53 2.16 0.36 0.16 0.30 0.72 0.62 16.98%
P/EPS -10.66 -26.17 -0.45 -7.63 9.69 125.81 3.09 -
EY -9.38 -3.82 -224.63 -13.11 10.32 0.79 32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.96 0.60 0.42 0.70 1.31 2.69 -22.06%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/03/07 CAGR
Date 31/01/13 28/02/12 28/02/11 08/01/10 24/02/09 26/02/08 21/05/07 -
Price 0.375 0.72 0.61 0.40 0.49 0.90 0.68 -
P/RPS 1.86 2.39 1.04 0.19 0.24 0.61 0.52 24.77%
P/EPS -12.90 -28.99 -1.29 -8.71 7.66 106.82 2.62 -
EY -7.75 -3.45 -77.33 -11.48 13.05 0.94 38.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.17 1.74 0.48 0.56 1.11 2.29 -17.05%

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