[JIANKUN] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 72.36%
YoY- -1051.61%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 59,150 45,206 30,188 15,318 59,144 44,782 29,757 58.15%
PBT -4,055 -2,991 -1,232 -701 -2,599 -2,455 -1,850 68.81%
Tax -220 -247 -355 701 2,599 2,455 1,850 -
NP -4,275 -3,238 -1,587 0 0 0 0 -
-
NP to SH -4,275 -3,238 -1,587 -885 -3,202 -2,785 -2,035 64.10%
-
Tax Rate - - - - - - - -
Total Cost 63,425 48,444 31,775 15,318 59,144 44,782 29,757 65.69%
-
Net Worth 4,353 5,003 6,264 4,685 5,223 5,215 6,261 -21.53%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,353 5,003 6,264 4,685 5,223 5,215 6,261 -21.53%
NOSH 52,197 52,225 52,203 52,058 52,234 52,153 52,179 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -7.23% -7.16% -5.26% 0.00% 0.00% 0.00% 0.00% -
ROE -98.20% -64.72% -25.33% -18.89% -61.30% -53.40% -32.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 113.32 86.56 57.83 29.42 113.23 85.87 57.03 58.11%
EPS -8.19 -6.20 -3.04 -1.70 -6.13 -5.34 -3.90 64.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0958 0.12 0.09 0.10 0.10 0.12 -21.55%
Adjusted Per Share Value based on latest NOSH - 52,058
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.46 8.76 5.85 2.97 11.46 8.68 5.77 58.07%
EPS -0.83 -0.63 -0.31 -0.17 -0.62 -0.54 -0.39 65.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0097 0.0121 0.0091 0.0101 0.0101 0.0121 -21.61%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.54 0.48 0.60 1.10 1.24 1.60 1.00 -
P/RPS 0.48 0.55 1.04 3.74 1.10 1.86 1.75 -57.81%
P/EPS -6.59 -7.74 -19.74 -64.71 -20.23 -29.96 -25.64 -59.60%
EY -15.17 -12.92 -5.07 -1.55 -4.94 -3.34 -3.90 147.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.47 5.01 5.00 12.22 12.40 16.00 8.33 -15.51%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 27/11/02 27/08/02 31/05/02 28/02/02 23/11/01 -
Price 0.56 0.52 0.60 0.82 1.20 1.36 1.33 -
P/RPS 0.49 0.60 1.04 2.79 1.06 1.58 2.33 -64.66%
P/EPS -6.84 -8.39 -19.74 -48.24 -19.58 -25.47 -34.10 -65.76%
EY -14.63 -11.92 -5.07 -2.07 -5.11 -3.93 -2.93 192.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 5.43 5.00 9.11 12.00 13.60 11.08 -28.44%

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