[JIANKUN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.87%
YoY- -934.12%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 6,349 10,291 15,336 29,897 109,266 101,886 75,006 -33.71%
PBT 8,850 -1,480 -1,321 -23,916 -1,169 3,677 1,040 42.83%
Tax -4,209 0 58 -86 -979 -525 -610 37.93%
NP 4,641 -1,480 -1,263 -24,002 -2,148 3,152 430 48.60%
-
NP to SH 4,641 -1,480 -1,263 -24,002 -2,321 3,152 430 48.60%
-
Tax Rate 47.56% - - - - 14.28% 58.65% -
Total Cost 1,708 11,771 16,599 53,899 111,414 98,734 74,576 -46.67%
-
Net Worth 20,549 24,471 16,884 17,884 42,156 43,371 41,378 -11.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 20,549 24,471 16,884 17,884 42,156 43,371 41,378 -11.00%
NOSH 50,915 50,909 50,858 50,881 50,566 49,285 51,034 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 73.10% -14.38% -8.24% -80.28% -1.97% 3.09% 0.57% -
ROE 22.58% -6.05% -7.48% -134.20% -5.51% 7.27% 1.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.47 20.21 30.15 58.76 216.09 206.73 146.97 -33.68%
EPS 9.12 -2.91 -2.48 -47.17 -4.59 6.40 0.84 48.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4036 0.4807 0.332 0.3515 0.8337 0.88 0.8108 -10.96%
Adjusted Per Share Value based on latest NOSH - 50,881
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.23 1.99 2.97 5.79 21.17 19.74 14.53 -33.71%
EPS 0.90 -0.29 -0.24 -4.65 -0.45 0.61 0.08 49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0474 0.0327 0.0347 0.0817 0.084 0.0802 -11.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.32 0.31 0.65 0.21 0.35 0.62 1.06 -
P/RPS 2.57 1.53 2.16 0.36 0.16 0.30 0.72 23.59%
P/EPS 3.51 -10.66 -26.17 -0.45 -7.63 9.69 125.81 -44.89%
EY 28.48 -9.38 -3.82 -224.63 -13.11 10.32 0.79 81.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 1.96 0.60 0.42 0.70 1.31 -8.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 31/01/13 28/02/12 28/02/11 08/01/10 24/02/09 26/02/08 -
Price 0.355 0.375 0.72 0.61 0.40 0.49 0.90 -
P/RPS 2.85 1.86 2.39 1.04 0.19 0.24 0.61 29.26%
P/EPS 3.89 -12.90 -28.99 -1.29 -8.71 7.66 106.82 -42.39%
EY 25.68 -7.75 -3.45 -77.33 -11.48 13.05 0.94 73.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 2.17 1.74 0.48 0.56 1.11 -3.79%

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