[JIANKUN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.19%
YoY- 67.0%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 20,075 17,784 14,291 11,463 8,131 6,076 5,308 142.15%
PBT -1,850 -1,671 -1,585 -1,207 -1,196 -889 -1,053 45.45%
Tax 448 726 681 550 -25 -201 -156 -
NP -1,402 -945 -904 -657 -1,221 -1,090 -1,209 10.34%
-
NP to SH -1,402 -945 -904 -657 -1,221 -1,090 -1,209 10.34%
-
Tax Rate - - - - - - - -
Total Cost 21,477 18,729 15,195 12,120 9,352 7,166 6,517 120.97%
-
Net Worth 47,182 47,294 49,317 49,371 44,079 43,421 45,000 3.19%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 47,182 47,294 49,317 49,371 44,079 43,421 45,000 3.19%
NOSH 152,200 152,564 154,117 154,285 151,999 149,729 150,000 0.97%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.98% -5.31% -6.33% -5.73% -15.02% -17.94% -22.78% -
ROE -2.97% -2.00% -1.83% -1.33% -2.77% -2.51% -2.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.19 11.66 9.27 7.43 5.35 4.06 3.54 139.76%
EPS -0.92 -0.62 -0.59 -0.43 -0.80 -0.73 -0.81 8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.32 0.29 0.29 0.30 2.20%
Adjusted Per Share Value based on latest NOSH - 154,285
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.06 3.60 2.89 2.32 1.65 1.23 1.07 142.68%
EPS -0.28 -0.19 -0.18 -0.13 -0.25 -0.22 -0.24 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0957 0.0998 0.0999 0.0892 0.0879 0.0911 3.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.25 0.245 0.24 0.235 0.24 0.27 0.34 -
P/RPS 1.90 2.10 2.59 3.16 4.49 6.65 9.61 -65.96%
P/EPS -27.14 -39.55 -40.92 -55.19 -29.88 -37.09 -42.18 -25.40%
EY -3.68 -2.53 -2.44 -1.81 -3.35 -2.70 -2.37 33.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.73 0.83 0.93 1.13 -19.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 18/08/16 23/05/16 23/02/16 13/11/15 13/11/15 29/05/15 -
Price 0.245 0.24 0.255 0.22 0.24 0.24 0.275 -
P/RPS 1.86 2.06 2.75 2.96 4.49 5.91 7.77 -61.34%
P/EPS -26.60 -38.75 -43.47 -51.66 -29.88 -32.97 -34.12 -15.25%
EY -3.76 -2.58 -2.30 -1.94 -3.35 -3.03 -2.93 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.80 0.69 0.83 0.83 0.92 -9.63%

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