[JIANKUN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -79.32%
YoY- 22.01%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,799 59,150 45,206 30,188 15,318 59,144 44,782 -50.16%
PBT -1,607 -4,055 -2,991 -1,232 -701 -2,599 -2,455 -24.66%
Tax 0 -220 -247 -355 701 2,599 2,455 -
NP -1,607 -4,275 -3,238 -1,587 0 0 0 -
-
NP to SH -1,607 -4,275 -3,238 -1,587 -885 -3,202 -2,785 -30.76%
-
Tax Rate - - - - - - - -
Total Cost 17,406 63,425 48,444 31,775 15,318 59,144 44,782 -46.83%
-
Net Worth 2,808 4,353 5,003 6,264 4,685 5,223 5,215 -33.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,808 4,353 5,003 6,264 4,685 5,223 5,215 -33.88%
NOSH 52,207 52,197 52,225 52,203 52,058 52,234 52,153 0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.17% -7.23% -7.16% -5.26% 0.00% 0.00% 0.00% -
ROE -57.21% -98.20% -64.72% -25.33% -18.89% -61.30% -53.40% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.26 113.32 86.56 57.83 29.42 113.23 85.87 -50.20%
EPS -3.08 -8.19 -6.20 -3.04 -1.70 -6.13 -5.34 -30.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0834 0.0958 0.12 0.09 0.10 0.10 -33.92%
Adjusted Per Share Value based on latest NOSH - 52,108
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.06 11.46 8.76 5.85 2.97 11.46 8.68 -50.19%
EPS -0.31 -0.83 -0.63 -0.31 -0.17 -0.62 -0.54 -30.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0084 0.0097 0.0121 0.0091 0.0101 0.0101 -34.20%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.54 0.48 0.60 1.10 1.24 1.60 -
P/RPS 2.25 0.48 0.55 1.04 3.74 1.10 1.86 13.57%
P/EPS -22.09 -6.59 -7.74 -19.74 -64.71 -20.23 -29.96 -18.43%
EY -4.53 -15.17 -12.92 -5.07 -1.55 -4.94 -3.34 22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.64 6.47 5.01 5.00 12.22 12.40 16.00 -14.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 27/02/03 27/11/02 27/08/02 31/05/02 28/02/02 -
Price 0.82 0.56 0.52 0.60 0.82 1.20 1.36 -
P/RPS 2.71 0.49 0.60 1.04 2.79 1.06 1.58 43.42%
P/EPS -26.64 -6.84 -8.39 -19.74 -48.24 -19.58 -25.47 3.04%
EY -3.75 -14.63 -11.92 -5.07 -2.07 -5.11 -3.93 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.24 6.71 5.43 5.00 9.11 12.00 13.60 7.90%

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