[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -8.84%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 44,210 41,946 47,252 58,771 63,713 48,950 76,852 -30.80%
PBT 3,145 2,714 1,064 7,794 7,190 4,932 9,508 -52.13%
Tax -296 -686 396 -2,191 -1,044 -896 -1,720 -69.02%
NP 2,849 2,028 1,460 5,603 6,146 4,036 7,788 -48.81%
-
NP to SH 3,817 2,028 1,460 5,603 6,146 4,036 7,788 -37.81%
-
Tax Rate 9.41% 25.28% -37.22% 28.11% 14.52% 18.17% 18.09% -
Total Cost 41,361 39,918 45,792 53,168 57,566 44,914 69,064 -28.92%
-
Net Worth 78,319 76,361 68,639 61,732 60,075 56,727 56,727 23.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 78,319 76,361 68,639 61,732 60,075 56,727 56,727 23.96%
NOSH 209,072 207,872 191,227 168,068 166,948 166,845 166,845 16.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.44% 4.83% 3.09% 9.53% 9.65% 8.25% 10.13% -
ROE 4.87% 2.66% 2.13% 9.08% 10.23% 7.11% 13.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.58 21.42 25.47 35.22 38.18 29.34 46.06 -37.80%
EPS 1.45 1.04 0.80 3.36 3.68 2.42 4.68 -54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 0.37 0.36 0.34 0.34 11.43%
Adjusted Per Share Value based on latest NOSH - 168,068
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.57 8.13 9.16 11.39 12.35 9.48 14.89 -30.78%
EPS 0.74 0.39 0.28 1.09 1.19 0.78 1.51 -37.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.148 0.133 0.1196 0.1164 0.1099 0.1099 24.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.30 0.295 0.395 0.545 0.41 0.40 0.305 -
P/RPS 1.33 1.38 1.55 1.55 1.07 1.36 0.66 59.47%
P/EPS 15.39 28.48 50.19 16.23 11.13 16.54 6.53 77.00%
EY 6.50 3.51 1.99 6.16 8.98 6.05 15.30 -43.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 1.07 1.47 1.14 1.18 0.90 -11.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 31/05/21 30/03/21 12/11/20 27/08/20 22/06/20 -
Price 0.22 0.31 0.32 0.40 0.48 0.46 0.405 -
P/RPS 0.97 1.45 1.26 1.14 1.26 1.57 0.88 6.70%
P/EPS 11.28 29.93 40.66 11.91 13.03 19.02 8.68 19.06%
EY 8.86 3.34 2.46 8.40 7.67 5.26 11.53 -16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.86 1.08 1.33 1.35 1.19 -40.19%

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