[JIANKUN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 34.76%
YoY- -283.26%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 10,291 8,642 5,484 2,645 15,336 11,677 7,997 18.21%
PBT -1,594 -472 -694 -824 -1,321 -178 -207 287.54%
Tax 0 0 0 0 58 0 0 -
NP -1,594 -472 -694 -824 -1,263 -178 -207 287.54%
-
NP to SH -1,594 -472 -694 -824 -1,263 -178 -207 287.54%
-
Tax Rate - - - - - - - -
Total Cost 11,885 9,114 6,178 3,469 16,599 11,855 8,204 27.88%
-
Net Worth 14,967 16,393 16,257 15,747 16,877 17,245 17,160 -8.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 14,967 16,393 16,257 15,747 16,877 17,245 17,160 -8.67%
NOSH 50,824 50,752 51,029 50,864 50,820 50,857 50,487 0.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -15.49% -5.46% -12.65% -31.15% -8.24% -1.52% -2.59% -
ROE -10.65% -2.88% -4.27% -5.23% -7.48% -1.03% -1.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.25 17.03 10.75 5.20 30.18 22.96 15.84 17.70%
EPS -3.13 -0.93 -1.36 -1.62 -2.48 -0.35 -0.41 285.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2945 0.323 0.3186 0.3096 0.3321 0.3391 0.3399 -9.07%
Adjusted Per Share Value based on latest NOSH - 50,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.08 1.75 1.11 0.54 3.10 2.36 1.62 18.04%
EPS -0.32 -0.10 -0.14 -0.17 -0.26 -0.04 -0.04 297.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0332 0.0329 0.0319 0.0342 0.0349 0.0347 -8.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.34 0.47 0.65 0.65 0.68 0.70 -
P/RPS 1.53 2.00 4.37 12.50 2.15 2.96 4.42 -50.54%
P/EPS -9.88 -36.56 -34.56 -40.12 -26.15 -194.29 -170.73 -84.90%
EY -10.12 -2.74 -2.89 -2.49 -3.82 -0.51 -0.59 559.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 1.48 2.10 1.96 2.01 2.06 -36.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 20/11/12 15/08/12 28/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.375 0.38 0.40 0.49 0.72 0.61 0.70 -
P/RPS 1.85 2.23 3.72 9.42 2.39 2.66 4.42 -43.89%
P/EPS -11.96 -40.86 -29.41 -30.25 -28.97 -174.29 -170.73 -82.86%
EY -8.36 -2.45 -3.40 -3.31 -3.45 -0.57 -0.59 480.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.18 1.26 1.58 2.17 1.80 2.06 -27.45%

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