[JIANKUN] YoY Annual (Unaudited) 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
YoY- 391.15%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,236 11,463 5,429 6,349 10,291 15,336 29,897 -7.90%
PBT -3,023 -1,207 -1,967 8,850 -1,594 -1,321 -23,922 -29.13%
Tax -382 550 -25 -4,209 0 58 -86 28.18%
NP -3,405 -657 -1,992 4,641 -1,594 -1,263 -24,008 -27.76%
-
NP to SH -3,405 -657 -1,992 4,641 -1,594 -1,263 -24,008 -27.76%
-
Tax Rate - - - 47.56% - - - -
Total Cost 21,641 12,120 7,421 1,708 11,885 16,599 53,905 -14.09%
-
Net Worth 45,503 48,893 44,918 20,538 14,967 16,877 17,890 16.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,503 48,893 44,918 20,538 14,967 16,877 17,890 16.81%
NOSH 151,678 152,790 152,061 50,888 50,824 50,820 50,896 19.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -18.67% -5.73% -36.69% 73.10% -15.49% -8.24% -80.30% -
ROE -7.48% -1.34% -4.43% 22.60% -10.65% -7.48% -134.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.02 7.50 3.57 12.48 20.25 30.18 58.74 -23.21%
EPS -2.24 -0.43 -1.31 9.12 -3.13 -2.48 -47.17 -39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.2954 0.4036 0.2945 0.3321 0.3515 -2.60%
Adjusted Per Share Value based on latest NOSH - 50,915
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.69 2.32 1.10 1.29 2.08 3.10 6.05 -7.90%
EPS -0.69 -0.13 -0.40 0.94 -0.32 -0.26 -4.86 -27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.099 0.0909 0.0416 0.0303 0.0342 0.0362 16.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.25 0.235 0.24 0.32 0.31 0.65 0.21 -
P/RPS 2.08 3.13 0.00 2.56 1.53 2.15 0.36 33.91%
P/EPS -11.14 -54.65 -18.31 3.51 -9.88 -26.15 -0.45 70.63%
EY -8.98 -1.83 -5.46 28.50 -10.12 -3.82 -224.62 -41.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.80 0.79 1.05 1.96 0.60 5.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 26/02/15 28/02/14 31/01/13 28/02/12 28/02/11 -
Price 0.275 0.22 0.31 0.355 0.375 0.72 0.61 -
P/RPS 2.29 2.93 0.00 2.85 1.85 2.39 1.04 14.04%
P/EPS -12.25 -51.16 -23.65 3.89 -11.96 -28.97 -1.29 45.47%
EY -8.16 -1.95 -4.23 25.69 -8.36 -3.45 -77.33 -31.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.69 1.03 0.88 1.27 2.17 1.74 -10.06%

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