[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 96.42%
YoY- 98.94%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,336 15,569 15,994 18,324 29,897 33,257 38,528 -45.79%
PBT -1,321 -237 -414 -860 -23,922 -29,425 -40,806 -89.77%
Tax 58 0 0 0 -86 -114 0 -
NP -1,263 -237 -414 -860 -24,008 -29,540 -40,806 -90.07%
-
NP to SH -1,263 -237 -414 -860 -24,008 -30,273 -40,806 -90.07%
-
Tax Rate - - - - - - - -
Total Cost 16,599 15,806 16,408 19,184 53,905 62,797 79,334 -64.65%
-
Net Worth 16,877 17,245 17,160 17,461 17,890 20,216 21,929 -15.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 16,877 17,245 17,160 17,461 17,890 20,216 21,929 -15.97%
NOSH 50,820 50,857 50,487 51,190 50,896 52,159 50,892 -0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.24% -1.52% -2.59% -4.69% -80.30% -88.82% -105.91% -
ROE -7.48% -1.38% -2.41% -4.93% -134.20% -149.74% -186.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.18 30.61 31.68 35.80 58.74 63.76 75.70 -45.74%
EPS -2.48 -0.47 -0.82 -1.68 -47.17 -58.04 -80.18 -90.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.3391 0.3399 0.3411 0.3515 0.3876 0.4309 -15.89%
Adjusted Per Share Value based on latest NOSH - 51,190
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.97 3.02 3.10 3.55 5.79 6.44 7.47 -45.83%
EPS -0.24 -0.05 -0.08 -0.17 -4.65 -5.87 -7.91 -90.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0334 0.0333 0.0338 0.0347 0.0392 0.0425 -15.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.65 0.68 0.70 0.90 0.21 0.34 0.40 -
P/RPS 2.15 2.22 2.21 2.51 0.36 0.53 0.53 153.70%
P/EPS -26.15 -145.71 -85.37 -53.57 -0.45 -0.59 -0.50 1288.47%
EY -3.82 -0.69 -1.17 -1.87 -224.62 -170.71 -200.45 -92.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 2.06 2.64 0.60 0.88 0.93 64.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 30/05/11 28/02/11 18/11/10 20/08/10 -
Price 0.72 0.61 0.70 0.71 0.61 0.28 0.26 -
P/RPS 2.39 1.99 2.21 1.98 1.04 0.44 0.34 265.65%
P/EPS -28.97 -130.71 -85.37 -42.26 -1.29 -0.48 -0.32 1899.71%
EY -3.45 -0.77 -1.17 -2.37 -77.33 -207.29 -308.38 -94.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.80 2.06 2.08 1.74 0.72 0.60 135.06%

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