[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.56%
YoY- 67.02%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,253 17,974 13,716 11,463 7,770 5,332 2,404 298.77%
PBT -2,021 -1,714 -1,048 -1,207 -1,164 -786 464 -
Tax -136 0 0 550 0 -352 -524 -59.21%
NP -2,157 -1,714 -1,048 -657 -1,164 -1,138 -60 982.17%
-
NP to SH -2,157 -1,714 -1,048 -657 -1,164 -1,138 -60 982.17%
-
Tax Rate - - - - - - 112.93% -
Total Cost 21,410 19,688 14,764 12,120 8,934 6,470 2,464 320.99%
-
Net Worth 46,876 46,608 49,317 48,893 43,649 43,423 45,000 2.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 46,876 46,608 49,317 48,893 43,649 43,423 45,000 2.75%
NOSH 151,214 150,350 154,117 152,790 150,517 149,736 150,000 0.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -11.20% -9.54% -7.64% -5.73% -14.98% -21.34% -2.50% -
ROE -4.60% -3.68% -2.13% -1.34% -2.67% -2.62% -0.13% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.73 11.95 8.90 7.50 5.16 3.56 1.60 297.03%
EPS -1.43 -1.14 -0.68 -0.43 -0.77 -0.76 -0.04 978.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.32 0.29 0.29 0.30 2.20%
Adjusted Per Share Value based on latest NOSH - 154,285
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.73 3.48 2.66 2.22 1.51 1.03 0.47 296.37%
EPS -0.42 -0.33 -0.20 -0.13 -0.23 -0.22 -0.01 1100.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0903 0.0956 0.0947 0.0846 0.0841 0.0872 2.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.25 0.245 0.24 0.235 0.24 0.27 0.34 -
P/RPS 1.96 2.05 2.70 3.13 4.65 7.58 21.21 -79.47%
P/EPS -17.52 -21.49 -35.29 -54.65 -31.03 -35.53 -850.00 -92.42%
EY -5.71 -4.65 -2.83 -1.83 -3.22 -2.81 -0.12 1203.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.73 0.83 0.93 1.13 -19.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 18/08/16 23/05/16 23/02/16 13/11/15 13/11/15 29/05/15 -
Price 0.245 0.24 0.255 0.22 0.24 0.24 0.275 -
P/RPS 1.92 2.01 2.87 2.93 4.65 6.74 17.16 -76.68%
P/EPS -17.17 -21.05 -37.50 -51.16 -31.03 -31.58 -687.50 -91.39%
EY -5.82 -4.75 -2.67 -1.95 -3.22 -3.17 -0.15 1038.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.80 0.69 0.83 0.83 0.92 -9.63%

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