[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 21.97%
YoY- 9.66%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,129 61,368 61,408 59,726 60,569 61,684 63,196 -3.24%
PBT -2,038 -706 260 -3,674 -4,949 -6,332 -6,428 -53.34%
Tax 18 0 0 -188 0 0 0 -
NP -2,020 -706 260 -3,862 -4,949 -6,332 -6,428 -53.61%
-
NP to SH -2,020 -706 260 -3,862 -4,949 -6,332 -6,428 -53.61%
-
Tax Rate - - 0.00% - - - - -
Total Cost 62,149 62,074 61,148 63,588 65,518 68,016 69,624 -7.26%
-
Net Worth 52 1,199 1,662 1,309 1,137 1,444 2,808 -92.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52 1,199 1,662 1,309 1,137 1,444 2,808 -92.91%
NOSH 52,241 51,911 54,166 52,189 52,194 52,158 52,207 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -3.36% -1.15% 0.42% -6.47% -8.17% -10.27% -10.17% -
ROE -3,866.69% -58.87% 15.64% -294.82% -434.98% -438.27% -228.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 115.10 118.22 113.37 114.44 116.05 118.26 121.05 -3.28%
EPS -3.87 -1.36 0.48 -7.40 -9.48 -12.14 -12.32 -53.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.001 0.0231 0.0307 0.0251 0.0218 0.0277 0.0538 -92.89%
Adjusted Per Share Value based on latest NOSH - 51,724
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.65 11.89 11.90 11.57 11.74 11.95 12.24 -3.22%
EPS -0.39 -0.14 0.05 -0.75 -0.96 -1.23 -1.25 -53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0001 0.0023 0.0032 0.0025 0.0022 0.0028 0.0054 -92.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.63 0.72 0.73 1.01 0.78 0.74 0.68 -
P/RPS 0.55 0.61 0.64 0.88 0.67 0.63 0.56 -1.18%
P/EPS -16.29 -52.94 152.08 -13.65 -8.23 -6.10 -5.52 105.06%
EY -6.14 -1.89 0.66 -7.33 -12.16 -16.41 -18.11 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 630.00 31.17 23.78 40.24 35.78 26.71 12.64 1238.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 22/11/04 27/08/04 31/05/04 25/02/04 27/11/03 29/08/03 -
Price 0.64 0.84 0.87 0.96 0.78 0.66 0.82 -
P/RPS 0.56 0.71 0.77 0.84 0.67 0.56 0.68 -12.08%
P/EPS -16.55 -61.76 181.25 -12.97 -8.23 -5.44 -6.66 82.95%
EY -6.04 -1.62 0.55 -7.71 -12.16 -18.39 -15.02 -45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 640.00 36.36 28.34 38.25 35.78 23.83 15.24 1094.56%

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