[JIANKUN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 62.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 59,726 45,427 30,842 15,799 59,150 45,206 30,188 57.53%
PBT -3,674 -3,712 -3,166 -1,607 -4,055 -2,991 -1,232 107.04%
Tax -188 0 0 0 -220 -247 -355 -34.51%
NP -3,862 -3,712 -3,166 -1,607 -4,275 -3,238 -1,587 80.82%
-
NP to SH -3,862 -3,712 -3,166 -1,607 -4,275 -3,238 -1,587 80.82%
-
Tax Rate - - - - - - - -
Total Cost 63,588 49,139 34,008 17,406 63,425 48,444 31,775 58.73%
-
Net Worth 1,309 1,137 1,444 2,808 4,353 5,003 6,264 -64.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,309 1,137 1,444 2,808 4,353 5,003 6,264 -64.75%
NOSH 52,189 52,194 52,158 52,207 52,197 52,225 52,203 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.47% -8.17% -10.27% -10.17% -7.23% -7.16% -5.26% -
ROE -294.82% -326.23% -219.13% -57.21% -98.20% -64.72% -25.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 114.44 87.03 59.13 30.26 113.32 86.56 57.83 57.55%
EPS -7.40 -7.11 -6.07 -3.08 -8.19 -6.20 -3.04 80.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0218 0.0277 0.0538 0.0834 0.0958 0.12 -64.72%
Adjusted Per Share Value based on latest NOSH - 52,207
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.57 8.80 5.98 3.06 11.46 8.76 5.85 57.49%
EPS -0.75 -0.72 -0.61 -0.31 -0.83 -0.63 -0.31 80.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0022 0.0028 0.0054 0.0084 0.0097 0.0121 -65.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.01 0.78 0.74 0.68 0.54 0.48 0.60 -
P/RPS 0.88 0.90 1.25 2.25 0.48 0.55 1.04 -10.53%
P/EPS -13.65 -10.97 -12.19 -22.09 -6.59 -7.74 -19.74 -21.78%
EY -7.33 -9.12 -8.20 -4.53 -15.17 -12.92 -5.07 27.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.24 35.78 26.71 12.64 6.47 5.01 5.00 301.08%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 25/02/04 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 -
Price 0.96 0.78 0.66 0.82 0.56 0.52 0.60 -
P/RPS 0.84 0.90 1.12 2.71 0.49 0.60 1.04 -13.25%
P/EPS -12.97 -10.97 -10.87 -26.64 -6.84 -8.39 -19.74 -24.40%
EY -7.71 -9.12 -9.20 -3.75 -14.63 -11.92 -5.07 32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 38.25 35.78 23.83 15.24 6.71 5.43 5.00 287.76%

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