[JIANKUN] YoY Annualized 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- -50.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 67,944 63,800 61,408 63,196 59,984 61,272 80,080 -2.70%
PBT 608 -132 260 -6,428 -5,348 -2,804 1,196 -10.65%
Tax -392 -228 0 0 5,348 2,804 -824 -11.64%
NP 216 -360 260 -6,428 0 0 372 -8.65%
-
NP to SH 216 -360 260 -6,428 -5,532 -3,540 372 -8.65%
-
Tax Rate 64.47% - 0.00% - - - 68.90% -
Total Cost 67,728 64,160 61,148 69,624 59,984 61,272 79,708 -2.67%
-
Net Worth 1,841 651 1,662 2,808 6,262 4,685 8,266 -22.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 1,841 651 1,662 2,808 6,262 4,685 8,266 -22.13%
NOSH 53,999 52,941 54,166 52,207 52,188 52,058 51,666 0.73%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin 0.32% -0.56% 0.42% -10.17% 0.00% 0.00% 0.46% -
ROE 11.73% -55.28% 15.64% -228.85% -88.33% -75.56% 4.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 125.82 120.51 113.37 121.05 114.94 117.70 154.99 -3.41%
EPS 0.40 -0.68 0.48 -12.32 -10.60 -6.80 0.72 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0123 0.0307 0.0538 0.12 0.09 0.16 -22.70%
Adjusted Per Share Value based on latest NOSH - 52,207
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 13.16 12.36 11.90 12.24 11.62 11.87 15.52 -2.71%
EPS 0.04 -0.07 0.05 -1.25 -1.07 -0.69 0.07 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0013 0.0032 0.0054 0.0121 0.0091 0.016 -22.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 0.20 0.52 0.73 0.68 0.84 1.10 2.80 -
P/RPS 0.16 0.43 0.64 0.56 0.73 0.93 1.81 -33.24%
P/EPS 50.00 -76.47 152.08 -5.52 -7.92 -16.18 388.89 -28.94%
EY 2.00 -1.31 0.66 -18.11 -12.62 -6.18 0.26 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 42.28 23.78 12.64 7.00 12.22 17.50 -16.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 29/08/06 17/08/05 27/08/04 29/08/03 04/10/01 27/08/02 23/08/00 -
Price 0.17 0.58 0.87 0.82 1.20 0.82 2.62 -
P/RPS 0.14 0.48 0.77 0.68 1.04 0.70 1.69 -33.96%
P/EPS 42.50 -85.29 181.25 -6.66 -11.32 -12.06 363.89 -30.07%
EY 2.35 -1.17 0.55 -15.02 -8.83 -8.29 0.27 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.99 47.15 28.34 15.24 10.00 9.11 16.38 -17.96%

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