[JIANKUN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.94%
YoY- -57.14%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 54,466 60,987 65,578 44,144 55,269 51,371 58,771 -4.95%
PBT -2,372 1,822 2,271 4,760 6,685 5,983 7,794 -
Tax 326 184 -17 -1,630 -2,086 -1,962 -2,191 -
NP -2,046 2,006 2,254 3,130 4,599 4,021 5,603 -
-
NP to SH -2,046 2,006 2,254 3,130 4,599 4,021 5,603 -
-
Tax Rate - -10.10% 0.75% 34.24% 31.20% 32.79% 28.11% -
Total Cost 56,512 58,981 63,324 41,014 50,670 47,350 53,168 4.16%
-
Net Worth 85,586 81,208 80,486 78,319 76,361 68,639 61,732 24.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 85,586 81,208 80,486 78,319 76,361 68,639 61,732 24.40%
NOSH 240,955 213,706 213,706 209,072 207,872 191,227 168,068 27.22%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -3.76% 3.29% 3.44% 7.09% 8.32% 7.83% 9.53% -
ROE -2.39% 2.47% 2.80% 4.00% 6.02% 5.86% 9.08% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.55 28.54 33.41 22.55 28.23 27.69 35.22 -23.59%
EPS -0.88 0.94 1.15 1.60 2.35 2.17 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.41 0.40 0.39 0.37 0.37 0.00%
Adjusted Per Share Value based on latest NOSH - 209,072
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.55 11.82 12.71 8.55 10.71 9.95 11.39 -4.99%
EPS -0.40 0.39 0.44 0.61 0.89 0.78 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1658 0.1573 0.1559 0.1518 0.148 0.133 0.1196 24.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.225 0.205 0.21 0.30 0.295 0.395 0.545 -
P/RPS 0.96 0.72 0.63 1.33 1.05 1.43 1.55 -27.40%
P/EPS -25.44 21.84 18.29 18.77 12.56 18.22 16.23 -
EY -3.93 4.58 5.47 5.33 7.96 5.49 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.51 0.75 0.76 1.07 1.47 -44.45%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 28/02/22 25/11/21 27/08/21 31/05/21 30/03/21 -
Price 0.21 0.255 0.195 0.22 0.31 0.32 0.40 -
P/RPS 0.89 0.89 0.58 0.98 1.10 1.16 1.14 -15.25%
P/EPS -23.74 27.17 16.98 13.76 13.20 14.76 11.91 -
EY -4.21 3.68 5.89 7.27 7.58 6.77 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.48 0.55 0.79 0.86 1.08 -34.76%

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