[JIANKUN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -288.06%
YoY- -149.18%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,780 102,635 109,266 95,751 98,038 94,563 101,886 -15.08%
PBT -21,605 -21,424 -1,169 -1,271 -150 650 3,677 -
Tax -539 -756 -979 -213 -277 -475 -525 1.77%
NP -22,144 -22,180 -2,148 -1,484 -427 175 3,152 -
-
NP to SH -22,317 -22,353 -2,321 -1,657 -427 175 3,152 -
-
Tax Rate - - - - - 73.08% 14.28% -
Total Cost 101,924 124,815 111,414 97,235 98,465 94,388 98,734 2.14%
-
Net Worth 21,544 22,114 42,156 43,084 43,894 44,701 43,371 -37.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 21,544 22,114 42,156 43,084 43,894 44,701 43,371 -37.35%
NOSH 49,999 50,896 50,566 50,909 50,476 51,016 49,285 0.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -27.76% -21.61% -1.97% -1.55% -0.44% 0.19% 3.09% -
ROE -103.58% -101.08% -5.51% -3.85% -0.97% 0.39% 7.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 159.56 201.66 216.09 188.08 194.23 185.36 206.73 -15.89%
EPS -44.63 -43.92 -4.59 -3.25 -0.85 0.34 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4309 0.4345 0.8337 0.8463 0.8696 0.8762 0.88 -37.95%
Adjusted Per Share Value based on latest NOSH - 50,909
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.15 20.78 22.12 19.38 19.85 19.14 20.62 -15.06%
EPS -4.52 -4.52 -0.47 -0.34 -0.09 0.04 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0448 0.0853 0.0872 0.0889 0.0905 0.0878 -37.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.41 0.35 0.34 0.26 0.47 0.62 -
P/RPS 0.25 0.20 0.16 0.18 0.13 0.25 0.30 -11.47%
P/EPS -0.90 -0.93 -7.63 -10.45 -30.73 137.02 9.69 -
EY -111.59 -107.12 -13.11 -9.57 -3.25 0.73 10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.42 0.40 0.30 0.54 0.70 20.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 08/01/10 16/11/09 12/08/09 25/05/09 24/02/09 -
Price 0.26 0.35 0.40 0.33 0.29 0.38 0.49 -
P/RPS 0.16 0.17 0.19 0.18 0.15 0.21 0.24 -23.74%
P/EPS -0.58 -0.80 -8.71 -10.14 -34.28 110.78 7.66 -
EY -171.67 -125.48 -11.48 -9.86 -2.92 0.90 13.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 0.48 0.39 0.33 0.43 0.56 4.72%

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