[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 0.98%
YoY- -33.51%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 60,569 61,684 63,196 59,150 60,274 60,376 61,272 -0.76%
PBT -4,949 -6,332 -6,428 -4,055 -3,988 -2,464 -2,804 45.89%
Tax 0 0 0 -220 -329 -710 2,804 -
NP -4,949 -6,332 -6,428 -4,275 -4,317 -3,174 0 -
-
NP to SH -4,949 -6,332 -6,428 -4,275 -4,317 -3,174 -3,540 24.95%
-
Tax Rate - - - - - - - -
Total Cost 65,518 68,016 69,624 63,425 64,591 63,550 61,272 4.55%
-
Net Worth 1,137 1,444 2,808 4,353 5,003 6,264 4,685 -60.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,137 1,444 2,808 4,353 5,003 6,264 4,685 -60.99%
NOSH 52,194 52,158 52,207 52,197 52,225 52,203 52,058 0.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -8.17% -10.27% -10.17% -7.23% -7.16% -5.26% 0.00% -
ROE -434.98% -438.27% -228.85% -98.20% -86.29% -50.67% -75.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 116.05 118.26 121.05 113.32 115.41 115.65 117.70 -0.93%
EPS -9.48 -12.14 -12.32 -8.19 -8.27 -6.08 -6.80 24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0277 0.0538 0.0834 0.0958 0.12 0.09 -61.04%
Adjusted Per Share Value based on latest NOSH - 52,176
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.74 11.95 12.24 11.46 11.68 11.70 11.87 -0.72%
EPS -0.96 -1.23 -1.25 -0.83 -0.84 -0.61 -0.69 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0022 0.0028 0.0054 0.0084 0.0097 0.0121 0.0091 -61.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.78 0.74 0.68 0.54 0.48 0.60 1.10 -
P/RPS 0.67 0.63 0.56 0.48 0.42 0.52 0.93 -19.58%
P/EPS -8.23 -6.10 -5.52 -6.59 -5.81 -9.87 -16.18 -36.20%
EY -12.16 -16.41 -18.11 -15.17 -17.22 -10.13 -6.18 56.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 35.78 26.71 12.64 6.47 5.01 5.00 12.22 104.26%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 27/08/02 -
Price 0.78 0.66 0.82 0.56 0.52 0.60 0.82 -
P/RPS 0.67 0.56 0.68 0.49 0.45 0.52 0.70 -2.87%
P/EPS -8.23 -5.44 -6.66 -6.84 -6.29 -9.87 -12.06 -22.43%
EY -12.16 -18.39 -15.02 -14.63 -15.90 -10.13 -8.29 29.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 35.78 23.83 15.24 6.71 5.43 5.00 9.11 148.31%

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