[JIANKUN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -131.78%
YoY- -143.93%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Revenue 11,522 15,569 33,257 105,322 113,502 51,417 68,348 -26.61%
PBT -629 -237 -29,425 -997 5,600 1,933 19,761 -
Tax 0 0 -114 -889 -1,305 -525 -657 -
NP -629 -237 -29,540 -1,886 4,294 1,408 19,104 -
-
NP to SH -629 -237 -30,273 -1,886 4,294 1,408 19,104 -
-
Tax Rate - - - - 23.30% 27.16% 3.32% -
Total Cost 12,151 15,806 62,797 107,209 109,208 50,009 49,244 -21.59%
-
Net Worth 16,393 17,245 20,216 43,076 44,669 41,585 16,238 0.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Net Worth 16,393 17,245 20,216 43,076 44,669 41,585 16,238 0.16%
NOSH 50,752 50,857 52,159 50,899 50,934 51,512 52,196 -0.48%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
NP Margin -5.46% -1.52% -88.82% -1.79% 3.78% 2.74% 27.95% -
ROE -3.84% -1.38% -149.74% -4.38% 9.61% 3.39% 117.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
RPS 22.70 30.61 63.76 206.92 222.84 99.82 130.94 -26.25%
EPS -1.24 -0.47 -58.04 -3.71 8.44 2.73 36.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.323 0.3391 0.3876 0.8463 0.877 0.8073 0.3111 0.65%
Adjusted Per Share Value based on latest NOSH - 50,909
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
RPS 2.23 3.02 6.44 20.41 21.99 9.96 13.24 -26.62%
EPS -0.12 -0.05 -5.87 -0.37 0.83 0.27 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0334 0.0392 0.0835 0.0866 0.0806 0.0315 0.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/12/06 -
Price 0.34 0.68 0.34 0.34 0.80 1.12 0.67 -
P/RPS 1.50 2.22 0.53 0.16 0.36 1.12 0.51 20.62%
P/EPS -27.42 -145.71 -0.59 -9.17 9.49 40.98 1.83 -
EY -3.65 -0.69 -170.71 -10.90 10.54 2.44 54.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.01 0.88 0.40 0.91 1.39 2.15 -11.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/12/06 CAGR
Date 20/11/12 21/11/11 18/11/10 16/11/09 19/11/08 29/11/07 15/02/07 -
Price 0.38 0.61 0.28 0.33 0.64 1.02 0.72 -
P/RPS 1.67 1.99 0.44 0.16 0.29 1.02 0.55 21.29%
P/EPS -30.65 -130.71 -0.48 -8.90 7.59 37.32 1.97 -
EY -3.26 -0.77 -207.29 -11.23 13.17 2.68 50.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.80 0.72 0.39 0.73 1.26 2.31 -11.01%

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