[JIANKUN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 348.05%
YoY- 413.58%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,012 4,878 4,807 6,349 7,113 8,297 9,910 -45.24%
PBT 8,070 7,564 7,753 8,850 -1,871 -970 -356 -
Tax -4,209 -4,209 -4,209 -4,209 0 0 0 -
NP 3,861 3,355 3,544 4,641 -1,871 -970 -356 -
-
NP to SH 3,861 3,355 3,544 4,641 -1,871 -970 -356 -
-
Tax Rate 52.16% 55.65% 54.29% 47.56% - - - -
Total Cost 151 1,523 1,263 1,708 8,984 9,267 10,266 -93.98%
-
Net Worth 18,902 19,236 19,721 20,549 14,167 14,815 15,274 15.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,902 19,236 19,721 20,549 14,167 14,815 15,274 15.25%
NOSH 50,882 50,984 50,764 50,915 51,052 50,947 50,847 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 96.24% 68.78% 73.73% 73.10% -26.30% -11.69% -3.59% -
ROE 20.43% 17.44% 17.97% 22.58% -13.21% -6.55% -2.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.88 9.57 9.47 12.47 13.93 16.29 19.49 -45.29%
EPS 7.59 6.58 6.98 9.12 -3.66 -1.90 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3715 0.3773 0.3885 0.4036 0.2775 0.2908 0.3004 15.19%
Adjusted Per Share Value based on latest NOSH - 50,915
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.78 0.95 0.93 1.23 1.38 1.61 1.92 -45.11%
EPS 0.75 0.65 0.69 0.90 -0.36 -0.19 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0373 0.0382 0.0398 0.0275 0.0287 0.0296 15.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.425 0.36 0.42 0.32 0.36 0.35 0.36 -
P/RPS 5.39 3.76 4.44 2.57 2.58 2.15 1.85 103.85%
P/EPS 5.60 5.47 6.02 3.51 -9.82 -18.38 -51.42 -
EY 17.85 18.28 16.62 28.48 -10.18 -5.44 -1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.95 1.08 0.79 1.30 1.20 1.20 -3.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 14/08/14 12/05/14 28/02/14 26/11/13 14/08/13 23/05/13 -
Price 0.68 0.37 0.36 0.355 0.32 0.30 0.365 -
P/RPS 8.62 3.87 3.80 2.85 2.30 1.84 1.87 176.71%
P/EPS 8.96 5.62 5.16 3.89 -8.73 -15.76 -52.13 -
EY 11.16 17.78 19.39 25.68 -11.45 -6.35 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.98 0.93 0.88 1.15 1.03 1.22 31.00%

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