[JIANKUN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 19004.0%
YoY- 10754.55%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,563 18,988 67,788 51,261 34,635 16,986 66,238 -30.25%
PBT 1,450 756 14,252 14,821 254 152 646 71.34%
Tax -394 -200 -698 -493 -179 -98 -638 -27.45%
NP 1,056 556 13,554 14,328 75 54 8 2484.79%
-
NP to SH 1,056 556 13,554 14,328 75 54 8 2484.79%
-
Tax Rate 27.17% 26.46% 4.90% 3.33% 70.47% 64.47% 98.76% -
Total Cost 37,507 18,432 54,234 36,933 34,560 16,932 66,230 -31.52%
-
Net Worth 41,585 15,869 15,521 16,238 1,832 1,841 2,319 583.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,585 15,869 15,521 16,238 1,832 1,841 2,319 583.90%
NOSH 51,512 51,962 52,190 52,196 53,571 53,999 40,000 18.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.74% 2.93% 19.99% 27.95% 0.22% 0.32% 0.01% -
ROE 2.54% 3.50% 87.32% 88.24% 4.09% 2.93% 0.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.86 36.54 129.88 98.21 64.65 31.46 165.60 -41.07%
EPS 2.05 1.07 25.97 27.45 0.14 0.10 0.02 2084.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.3054 0.2974 0.3111 0.0342 0.0341 0.058 477.70%
Adjusted Per Share Value based on latest NOSH - 52,208
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.47 3.68 13.13 9.93 6.71 3.29 12.83 -30.25%
EPS 0.20 0.11 2.63 2.78 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0307 0.0301 0.0315 0.0035 0.0036 0.0045 583.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 0.67 0.80 0.67 0.39 0.20 0.50 -
P/RPS 1.50 1.83 0.62 0.68 0.60 0.64 0.30 192.11%
P/EPS 54.63 62.62 3.08 2.44 278.57 200.00 2,500.00 -92.16%
EY 1.83 1.60 32.46 40.97 0.36 0.50 0.04 1176.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.19 2.69 2.15 11.40 5.87 8.62 -70.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 21/05/07 15/02/07 24/11/06 29/08/06 30/05/06 -
Price 1.02 0.93 0.68 0.72 1.09 0.17 0.24 -
P/RPS 1.36 2.55 0.52 0.73 1.69 0.54 0.14 354.64%
P/EPS 49.76 86.92 2.62 2.62 778.57 170.00 1,200.00 -87.99%
EY 2.01 1.15 38.19 38.13 0.13 0.59 0.08 756.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 3.05 2.29 2.31 31.87 4.99 4.14 -54.72%

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