[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 175.28%
YoY- 136.41%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,349 7,284 6,980 9,056 10,291 11,522 10,968 -30.47%
PBT 8,850 -1,150 -368 1,200 -1,594 -629 -1,388 -
Tax -4,209 0 0 0 0 0 0 -
NP 4,641 -1,150 -368 1,200 -1,594 -629 -1,388 -
-
NP to SH 4,641 -1,150 -368 1,200 -1,594 -629 -1,388 -
-
Tax Rate 47.56% - - 0.00% - - - -
Total Cost 1,708 8,434 7,348 7,856 11,885 12,151 12,356 -73.16%
-
Net Worth 20,538 14,087 14,863 15,274 14,967 16,393 16,257 16.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 20,538 14,087 14,863 15,274 14,967 16,393 16,257 16.81%
NOSH 50,888 50,764 51,111 50,847 50,824 50,752 51,029 -0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 73.10% -15.80% -5.27% 13.25% -15.49% -5.46% -12.65% -
ROE 22.60% -8.17% -2.48% 7.86% -10.65% -3.84% -8.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.48 14.35 13.66 17.81 20.25 22.70 21.49 -30.32%
EPS 9.12 -2.27 -0.72 2.36 -3.13 -1.24 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4036 0.2775 0.2908 0.3004 0.2945 0.323 0.3186 17.02%
Adjusted Per Share Value based on latest NOSH - 50,847
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.23 1.41 1.35 1.75 1.99 2.23 2.13 -30.58%
EPS 0.90 -0.22 -0.07 0.23 -0.31 -0.12 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0273 0.0288 0.0296 0.029 0.0318 0.0315 16.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.32 0.36 0.35 0.36 0.31 0.34 0.47 -
P/RPS 2.56 2.51 2.56 2.02 1.53 1.50 2.19 10.93%
P/EPS 3.51 -15.88 -48.61 15.25 -9.88 -27.42 -17.28 -
EY 28.50 -6.30 -2.06 6.56 -10.12 -3.65 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.30 1.20 1.20 1.05 1.05 1.48 -34.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 14/08/13 23/05/13 31/01/13 20/11/12 15/08/12 -
Price 0.355 0.32 0.30 0.365 0.375 0.38 0.40 -
P/RPS 2.85 2.23 2.20 2.05 1.85 1.67 1.86 32.80%
P/EPS 3.89 -14.12 -41.67 15.47 -11.96 -30.65 -14.71 -
EY 25.69 -7.08 -2.40 6.47 -8.36 -3.26 -6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.15 1.03 1.22 1.27 1.18 1.26 -21.23%

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