[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -36.02%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 61,684 63,196 59,150 60,274 60,376 61,272 59,144 2.84%
PBT -6,332 -6,428 -4,055 -3,988 -2,464 -2,804 -2,599 80.96%
Tax 0 0 -220 -329 -710 2,804 2,599 -
NP -6,332 -6,428 -4,275 -4,317 -3,174 0 0 -
-
NP to SH -6,332 -6,428 -4,275 -4,317 -3,174 -3,540 -3,202 57.48%
-
Tax Rate - - - - - - - -
Total Cost 68,016 69,624 63,425 64,591 63,550 61,272 59,144 9.75%
-
Net Worth 1,444 2,808 4,353 5,003 6,264 4,685 5,223 -57.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,444 2,808 4,353 5,003 6,264 4,685 5,223 -57.52%
NOSH 52,158 52,207 52,197 52,225 52,203 52,058 52,234 -0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -10.27% -10.17% -7.23% -7.16% -5.26% 0.00% 0.00% -
ROE -438.27% -228.85% -98.20% -86.29% -50.67% -75.56% -61.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 118.26 121.05 113.32 115.41 115.65 117.70 113.23 2.93%
EPS -12.14 -12.32 -8.19 -8.27 -6.08 -6.80 -6.13 57.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0538 0.0834 0.0958 0.12 0.09 0.10 -57.47%
Adjusted Per Share Value based on latest NOSH - 52,231
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.95 12.24 11.46 11.68 11.70 11.87 11.46 2.82%
EPS -1.23 -1.25 -0.83 -0.84 -0.61 -0.69 -0.62 57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0054 0.0084 0.0097 0.0121 0.0091 0.0101 -57.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.68 0.54 0.48 0.60 1.10 1.24 -
P/RPS 0.63 0.56 0.48 0.42 0.52 0.93 1.10 -31.01%
P/EPS -6.10 -5.52 -6.59 -5.81 -9.87 -16.18 -20.23 -55.00%
EY -16.41 -18.11 -15.17 -17.22 -10.13 -6.18 -4.94 122.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.71 12.64 6.47 5.01 5.00 12.22 12.40 66.71%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 27/08/02 31/05/02 -
Price 0.66 0.82 0.56 0.52 0.60 0.82 1.20 -
P/RPS 0.56 0.68 0.49 0.45 0.52 0.70 1.06 -34.62%
P/EPS -5.44 -6.66 -6.84 -6.29 -9.87 -12.06 -19.58 -57.38%
EY -18.39 -15.02 -14.63 -15.90 -10.13 -8.29 -5.11 134.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.83 15.24 6.71 5.43 5.00 9.11 12.00 57.92%

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