[JIANKUN] QoQ TTM Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -37.33%
YoY- -3.04%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,910 60,737 60,256 59,718 59,575 59,466 59,144 1.97%
PBT -5,990 -5,026 -4,120 -3,178 -2,045 -1,899 -2,535 77.31%
Tax 135 -36 -220 -692 -773 -741 780 -68.90%
NP -5,855 -5,062 -4,340 -3,870 -2,818 -2,640 -1,755 123.10%
-
NP to SH -5,855 -5,062 -4,340 -3,870 -2,818 -2,640 -3,138 51.50%
-
Tax Rate - - - - - - - -
Total Cost 66,765 65,799 64,596 63,588 62,393 62,106 60,899 6.31%
-
Net Worth 1,444 2,808 4,351 5,003 6,253 4,685 5,212 -57.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,444 2,808 4,351 5,003 6,253 4,685 5,212 -57.46%
NOSH 52,140 52,207 52,176 52,231 52,108 52,058 52,124 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -9.61% -8.33% -7.20% -6.48% -4.73% -4.44% -2.97% -
ROE -405.39% -180.22% -99.74% -77.34% -45.07% -56.35% -60.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 116.82 116.34 115.49 114.33 114.33 114.23 113.47 1.95%
EPS -11.23 -9.70 -8.32 -7.41 -5.41 -5.07 -6.02 51.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0538 0.0834 0.0958 0.12 0.09 0.10 -57.47%
Adjusted Per Share Value based on latest NOSH - 52,231
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.80 11.77 11.68 11.57 11.54 11.52 11.46 1.96%
EPS -1.13 -0.98 -0.84 -0.75 -0.55 -0.51 -0.61 50.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0054 0.0084 0.0097 0.0121 0.0091 0.0101 -57.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.68 0.54 0.48 0.60 1.10 1.24 -
P/RPS 0.63 0.58 0.47 0.42 0.52 0.96 1.09 -30.59%
P/EPS -6.59 -7.01 -6.49 -6.48 -11.09 -21.69 -20.60 -53.19%
EY -15.17 -14.26 -15.40 -15.44 -9.01 -4.61 -4.85 113.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.71 12.64 6.47 5.01 5.00 12.22 12.40 66.71%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 27/08/02 31/05/02 -
Price 0.66 0.82 0.56 0.52 0.60 0.82 1.20 -
P/RPS 0.56 0.70 0.48 0.45 0.52 0.72 1.06 -34.62%
P/EPS -5.88 -8.46 -6.73 -7.02 -11.09 -16.17 -19.93 -55.64%
EY -17.01 -11.82 -14.85 -14.25 -9.01 -6.18 -5.02 125.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.83 15.24 6.71 5.43 5.00 9.11 12.00 57.92%

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