[JIANKUN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.01%
YoY- -17.18%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,463 5,429 6,349 10,291 15,336 29,897 109,266 -31.31%
PBT -1,207 -1,966 8,850 -1,480 -1,321 -23,916 -1,169 0.53%
Tax 550 -25 -4,209 0 58 -86 -979 -
NP -657 -1,991 4,641 -1,480 -1,263 -24,002 -2,148 -17.90%
-
NP to SH -657 -1,991 4,641 -1,480 -1,263 -24,002 -2,321 -18.96%
-
Tax Rate - - 47.56% - - - - -
Total Cost 12,120 7,420 1,708 11,771 16,599 53,899 111,414 -30.89%
-
Net Worth 49,371 44,695 20,549 24,471 16,884 17,884 42,156 2.66%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 49,371 44,695 20,549 24,471 16,884 17,884 42,156 2.66%
NOSH 154,285 151,304 50,915 50,909 50,858 50,881 50,566 20.42%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.73% -36.67% 73.10% -14.38% -8.24% -80.28% -1.97% -
ROE -1.33% -4.45% 22.58% -6.05% -7.48% -134.20% -5.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.43 3.59 12.47 20.21 30.15 58.76 216.09 -42.96%
EPS -0.43 -1.32 9.12 -2.91 -2.48 -47.17 -4.59 -32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.2954 0.4036 0.4807 0.332 0.3515 0.8337 -14.74%
Adjusted Per Share Value based on latest NOSH - 50,909
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.22 1.05 1.23 1.99 2.97 5.79 21.17 -31.31%
EPS -0.13 -0.39 0.90 -0.29 -0.24 -4.65 -0.45 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0866 0.0398 0.0474 0.0327 0.0347 0.0817 2.66%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.235 0.24 0.32 0.31 0.65 0.21 0.35 -
P/RPS 3.16 6.69 2.57 1.53 2.16 0.36 0.16 64.37%
P/EPS -55.19 -18.24 3.51 -10.66 -26.17 -0.45 -7.63 39.04%
EY -1.81 -5.48 28.48 -9.38 -3.82 -224.63 -13.11 -28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.79 0.64 1.96 0.60 0.42 9.64%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 28/02/14 31/01/13 28/02/12 28/02/11 08/01/10 -
Price 0.22 0.31 0.355 0.375 0.72 0.61 0.40 -
P/RPS 2.96 8.64 2.85 1.86 2.39 1.04 0.19 58.00%
P/EPS -51.66 -23.56 3.89 -12.90 -28.99 -1.29 -8.71 34.52%
EY -1.94 -4.24 25.68 -7.75 -3.45 -77.33 -11.48 -25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.05 0.88 0.78 2.17 1.74 0.48 6.23%

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