[JIANKUN] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 43.29%
YoY- 56.74%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 61,490 59,396 59,568 59,279 59,726 60,327 60,910 0.63%
PBT -1,529 -1,491 -861 -2,002 -3,674 -4,798 -5,990 -59.72%
Tax 14 -174 -188 -188 -188 199 135 -77.89%
NP -1,515 -1,665 -1,049 -2,190 -3,862 -4,599 -5,855 -59.36%
-
NP to SH -1,515 -1,665 -1,049 -2,190 -3,862 -4,599 -5,855 -59.36%
-
Tax Rate - - - - - - - -
Total Cost 63,005 61,061 60,617 61,469 63,588 64,926 66,765 -3.78%
-
Net Worth 312 52 1,206 1,662 1,298 1,133 1,444 -63.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 312 52 1,206 1,662 1,298 1,133 1,444 -63.95%
NOSH 52,107 52,107 52,249 54,166 51,724 52,000 52,140 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.46% -2.80% -1.76% -3.69% -6.47% -7.62% -9.61% -
ROE -484.58% -3,195.35% -86.91% -131.70% -297.47% -405.70% -405.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 118.01 113.99 114.01 109.44 115.47 116.01 116.82 0.67%
EPS -2.91 -3.20 -2.01 -4.04 -7.47 -8.84 -11.23 -59.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.001 0.0231 0.0307 0.0251 0.0218 0.0277 -63.89%
Adjusted Per Share Value based on latest NOSH - 54,166
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.91 11.51 11.54 11.49 11.57 11.69 11.80 0.61%
EPS -0.29 -0.32 -0.20 -0.42 -0.75 -0.89 -1.13 -59.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0006 0.0001 0.0023 0.0032 0.0025 0.0022 0.0028 -64.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.63 0.72 0.73 1.01 0.78 0.74 -
P/RPS 0.44 0.55 0.63 0.67 0.87 0.67 0.63 -21.26%
P/EPS -17.89 -19.72 -35.86 -18.06 -13.53 -8.82 -6.59 94.48%
EY -5.59 -5.07 -2.79 -5.54 -7.39 -11.34 -15.17 -48.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 86.67 630.00 31.17 23.78 40.24 35.78 26.71 119.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 22/02/05 22/11/04 27/08/04 31/05/04 25/02/04 27/11/03 -
Price 0.39 0.64 0.84 0.87 0.96 0.78 0.66 -
P/RPS 0.33 0.56 0.74 0.79 0.83 0.67 0.56 -29.68%
P/EPS -13.41 -20.03 -41.84 -21.52 -12.86 -8.82 -5.88 73.17%
EY -7.45 -4.99 -2.39 -4.65 -7.78 -11.34 -17.01 -42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 65.00 640.00 36.36 28.34 38.25 35.78 23.83 95.10%

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