[JIANKUN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 38.89%
YoY- 225.0%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 18,988 67,788 51,261 34,635 16,986 66,238 47,654 -45.94%
PBT 756 14,252 14,821 254 152 646 309 81.86%
Tax -200 -698 -493 -179 -98 -638 -177 8.50%
NP 556 13,554 14,328 75 54 8 132 161.50%
-
NP to SH 556 13,554 14,328 75 54 8 132 161.50%
-
Tax Rate 26.46% 4.90% 3.33% 70.47% 64.47% 98.76% 57.28% -
Total Cost 18,432 54,234 36,933 34,560 16,932 66,230 47,522 -46.90%
-
Net Worth 15,869 15,521 16,238 1,832 1,841 2,319 3,157 194.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,869 15,521 16,238 1,832 1,841 2,319 3,157 194.30%
NOSH 51,962 52,190 52,196 53,571 53,999 40,000 52,800 -1.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.93% 19.99% 27.95% 0.22% 0.32% 0.01% 0.28% -
ROE 3.50% 87.32% 88.24% 4.09% 2.93% 0.34% 4.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.54 129.88 98.21 64.65 31.46 165.60 90.25 -45.36%
EPS 1.07 25.97 27.45 0.14 0.10 0.02 0.25 164.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.2974 0.3111 0.0342 0.0341 0.058 0.0598 197.44%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.68 13.13 9.93 6.71 3.29 12.83 9.23 -45.92%
EPS 0.11 2.63 2.78 0.01 0.01 0.00 0.03 138.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0301 0.0315 0.0035 0.0036 0.0045 0.0061 194.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.80 0.67 0.39 0.20 0.50 0.57 -
P/RPS 1.83 0.62 0.68 0.60 0.64 0.30 0.63 103.98%
P/EPS 62.62 3.08 2.44 278.57 200.00 2,500.00 228.00 -57.84%
EY 1.60 32.46 40.97 0.36 0.50 0.04 0.44 137.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.69 2.15 11.40 5.87 8.62 9.53 -62.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 24/11/06 29/08/06 30/05/06 24/02/06 -
Price 0.93 0.68 0.72 1.09 0.17 0.24 0.47 -
P/RPS 2.55 0.52 0.73 1.69 0.54 0.14 0.52 189.48%
P/EPS 86.92 2.62 2.62 778.57 170.00 1,200.00 188.00 -40.29%
EY 1.15 38.19 38.13 0.13 0.59 0.08 0.53 67.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.29 2.31 31.87 4.99 4.14 7.86 -46.89%

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