[JIANKUN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.82%
YoY- 91.16%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,823 13,400 15,336 16,631 18,630 25,194 29,897 -43.15%
PBT -1,808 -1,930 -1,321 -2,024 -3,720 -3,798 -23,916 -82.14%
Tax 58 58 58 0 -86 -86 -86 -
NP -1,750 -1,872 -1,263 -2,024 -3,806 -3,884 -24,002 -82.57%
-
NP to SH -1,750 -1,872 -1,263 -2,024 -3,806 -3,884 -24,002 -82.57%
-
Tax Rate - - - - - - - -
Total Cost 14,573 15,272 16,599 18,655 22,436 29,078 53,899 -58.22%
-
Net Worth 15,930 15,747 16,884 16,955 13,595 17,461 17,884 -7.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,930 15,747 16,884 16,955 13,595 17,461 17,884 -7.43%
NOSH 50,000 50,864 50,858 50,000 40,000 51,190 50,881 -1.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -13.65% -13.97% -8.24% -12.17% -20.43% -15.42% -80.28% -
ROE -10.99% -11.89% -7.48% -11.94% -27.99% -22.24% -134.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.65 26.34 30.15 33.26 46.58 49.22 58.76 -42.48%
EPS -3.50 -3.68 -2.48 -4.05 -9.52 -7.59 -47.17 -82.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3186 0.3096 0.332 0.3391 0.3399 0.3411 0.3515 -6.34%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.48 2.60 2.97 3.22 3.61 4.88 5.79 -43.20%
EPS -0.34 -0.36 -0.24 -0.39 -0.74 -0.75 -4.65 -82.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0305 0.0327 0.0329 0.0263 0.0338 0.0347 -7.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.65 0.65 0.68 0.70 0.90 0.21 -
P/RPS 1.83 2.47 2.16 2.04 1.50 1.83 0.36 195.93%
P/EPS -13.43 -17.66 -26.17 -16.80 -7.36 -11.86 -0.45 864.14%
EY -7.45 -5.66 -3.82 -5.95 -13.59 -8.43 -224.63 -89.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.10 1.96 2.01 2.06 2.64 0.60 82.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 28/05/12 28/02/12 21/11/11 22/08/11 30/05/11 28/02/11 -
Price 0.40 0.49 0.72 0.61 0.70 0.71 0.61 -
P/RPS 1.56 1.86 2.39 1.83 1.50 1.44 1.04 31.06%
P/EPS -11.43 -13.31 -28.99 -15.07 -7.36 -9.36 -1.29 328.76%
EY -8.75 -7.51 -3.45 -6.64 -13.59 -10.69 -77.33 -76.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.58 2.17 1.80 2.06 2.08 1.74 -19.37%

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