[JIANKUN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
08-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -40.07%
YoY- -173.64%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,217 79,780 102,635 109,266 95,751 98,038 94,563 -30.11%
PBT -22,490 -21,605 -21,424 -1,169 -1,271 -150 650 -
Tax -398 -539 -756 -979 -213 -277 -475 -11.11%
NP -22,888 -22,144 -22,180 -2,148 -1,484 -427 175 -
-
NP to SH -22,888 -22,317 -22,353 -2,321 -1,657 -427 175 -
-
Tax Rate - - - - - - 73.08% -
Total Cost 78,105 101,924 124,815 111,414 97,235 98,465 94,388 -11.84%
-
Net Worth 24,844 21,544 22,114 42,156 43,084 43,894 44,701 -32.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,844 21,544 22,114 42,156 43,084 43,894 44,701 -32.37%
NOSH 64,098 49,999 50,896 50,566 50,909 50,476 51,016 16.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -41.45% -27.76% -21.61% -1.97% -1.55% -0.44% 0.19% -
ROE -92.12% -103.58% -101.08% -5.51% -3.85% -0.97% 0.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.14 159.56 201.66 216.09 188.08 194.23 185.36 -39.97%
EPS -35.71 -44.63 -43.92 -4.59 -3.25 -0.85 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3876 0.4309 0.4345 0.8337 0.8463 0.8696 0.8762 -41.91%
Adjusted Per Share Value based on latest NOSH - 50,566
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.18 16.15 20.78 22.12 19.38 19.85 19.14 -30.10%
EPS -4.63 -4.52 -4.52 -0.47 -0.34 -0.09 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0436 0.0448 0.0853 0.0872 0.0889 0.0905 -32.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.40 0.41 0.35 0.34 0.26 0.47 -
P/RPS 0.39 0.25 0.20 0.16 0.18 0.13 0.25 34.47%
P/EPS -0.95 -0.90 -0.93 -7.63 -10.45 -30.73 137.02 -
EY -105.02 -111.59 -107.12 -13.11 -9.57 -3.25 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.94 0.42 0.40 0.30 0.54 38.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 20/08/10 20/05/10 08/01/10 16/11/09 12/08/09 25/05/09 -
Price 0.28 0.26 0.35 0.40 0.33 0.29 0.38 -
P/RPS 0.33 0.16 0.17 0.19 0.18 0.15 0.21 35.12%
P/EPS -0.78 -0.58 -0.80 -8.71 -10.14 -34.28 110.78 -
EY -127.53 -171.67 -125.48 -11.48 -9.86 -2.92 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.81 0.48 0.39 0.33 0.43 40.96%

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