[JIANKUN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.6%
YoY- 94.74%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,300 12,823 13,400 15,336 16,631 18,630 25,194 -37.91%
PBT -1,616 -1,808 -1,930 -1,321 -2,024 -3,720 -3,798 -43.34%
Tax 58 58 58 58 0 -86 -86 -
NP -1,558 -1,750 -1,872 -1,263 -2,024 -3,806 -3,884 -45.51%
-
NP to SH -1,558 -1,750 -1,872 -1,263 -2,024 -3,806 -3,884 -45.51%
-
Tax Rate - - - - - - - -
Total Cost 13,858 14,573 15,272 16,599 18,655 22,436 29,078 -38.90%
-
Net Worth 16,296 15,930 15,747 16,884 16,955 13,595 17,461 -4.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 16,296 15,930 15,747 16,884 16,955 13,595 17,461 -4.48%
NOSH 50,454 50,000 50,864 50,858 50,000 40,000 51,190 -0.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -12.67% -13.65% -13.97% -8.24% -12.17% -20.43% -15.42% -
ROE -9.56% -10.99% -11.89% -7.48% -11.94% -27.99% -22.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.38 25.65 26.34 30.15 33.26 46.58 49.22 -37.31%
EPS -3.09 -3.50 -3.68 -2.48 -4.05 -9.52 -7.59 -44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.323 0.3186 0.3096 0.332 0.3391 0.3399 0.3411 -3.56%
Adjusted Per Share Value based on latest NOSH - 50,858
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.38 2.48 2.60 2.97 3.22 3.61 4.88 -37.95%
EPS -0.30 -0.34 -0.36 -0.24 -0.39 -0.74 -0.75 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0309 0.0305 0.0327 0.0329 0.0263 0.0338 -4.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.47 0.65 0.65 0.68 0.70 0.90 -
P/RPS 1.39 1.83 2.47 2.16 2.04 1.50 1.83 -16.70%
P/EPS -11.01 -13.43 -17.66 -26.17 -16.80 -7.36 -11.86 -4.82%
EY -9.08 -7.45 -5.66 -3.82 -5.95 -13.59 -8.43 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.48 2.10 1.96 2.01 2.06 2.64 -45.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 15/08/12 28/05/12 28/02/12 21/11/11 22/08/11 30/05/11 -
Price 0.38 0.40 0.49 0.72 0.61 0.70 0.71 -
P/RPS 1.56 1.56 1.86 2.39 1.83 1.50 1.44 5.46%
P/EPS -12.31 -11.43 -13.31 -28.99 -15.07 -7.36 -9.36 19.97%
EY -8.13 -8.75 -7.51 -3.45 -6.64 -13.59 -10.69 -16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.26 1.58 2.17 1.80 2.06 2.08 -31.39%

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