[JIANKUN] QoQ TTM Result on 30-Sep-2003 [#2]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -15.67%
YoY- -107.77%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 59,279 59,726 60,327 60,910 60,737 60,256 59,718 -0.49%
PBT -2,002 -3,674 -4,798 -5,990 -5,026 -4,120 -3,178 -26.53%
Tax -188 -188 199 135 -36 -220 -692 -58.08%
NP -2,190 -3,862 -4,599 -5,855 -5,062 -4,340 -3,870 -31.60%
-
NP to SH -2,190 -3,862 -4,599 -5,855 -5,062 -4,340 -3,870 -31.60%
-
Tax Rate - - - - - - - -
Total Cost 61,469 63,588 64,926 66,765 65,799 64,596 63,588 -2.23%
-
Net Worth 1,662 1,298 1,133 1,444 2,808 4,351 5,003 -52.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,662 1,298 1,133 1,444 2,808 4,351 5,003 -52.06%
NOSH 54,166 51,724 52,000 52,140 52,207 52,176 52,231 2.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.69% -6.47% -7.62% -9.61% -8.33% -7.20% -6.48% -
ROE -131.70% -297.47% -405.70% -405.39% -180.22% -99.74% -77.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.44 115.47 116.01 116.82 116.34 115.49 114.33 -2.87%
EPS -4.04 -7.47 -8.84 -11.23 -9.70 -8.32 -7.41 -33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0251 0.0218 0.0277 0.0538 0.0834 0.0958 -53.20%
Adjusted Per Share Value based on latest NOSH - 52,140
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.49 11.57 11.69 11.80 11.77 11.68 11.57 -0.46%
EPS -0.42 -0.75 -0.89 -1.13 -0.98 -0.84 -0.75 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0025 0.0022 0.0028 0.0054 0.0084 0.0097 -52.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 1.01 0.78 0.74 0.68 0.54 0.48 -
P/RPS 0.67 0.87 0.67 0.63 0.58 0.47 0.42 36.56%
P/EPS -18.06 -13.53 -8.82 -6.59 -7.01 -6.49 -6.48 98.16%
EY -5.54 -7.39 -11.34 -15.17 -14.26 -15.40 -15.44 -49.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.78 40.24 35.78 26.71 12.64 6.47 5.01 182.70%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 25/02/04 27/11/03 29/08/03 30/05/03 27/02/03 -
Price 0.87 0.96 0.78 0.66 0.82 0.56 0.52 -
P/RPS 0.79 0.83 0.67 0.56 0.70 0.48 0.45 45.57%
P/EPS -21.52 -12.86 -8.82 -5.88 -8.46 -6.73 -7.02 111.17%
EY -4.65 -7.78 -11.34 -17.01 -11.82 -14.85 -14.25 -52.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.34 38.25 35.78 23.83 15.24 6.71 5.43 201.18%

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