[JIANKUN] YoY Annualized 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- 10.34%
YoY- 22.01%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 62,954 61,368 61,684 60,376 59,514 75,544 42,708 -0.41%
PBT 60 -706 -6,332 -2,464 -3,700 52 -3,532 -
Tax -180 0 0 -710 3,700 -52 3,532 -
NP -120 -706 -6,332 -3,174 0 0 0 -100.00%
-
NP to SH -120 -706 -6,332 -3,174 -4,070 -470 -3,532 3.66%
-
Tax Rate 300.00% - - - - 100.00% - -
Total Cost 63,074 62,074 68,016 63,550 59,514 75,544 42,708 -0.41%
-
Net Worth 610 1,199 1,444 6,264 6,261 7,833 -33,303 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 610 1,199 1,444 6,264 6,261 7,833 -33,303 -
NOSH 54,545 51,911 52,158 52,203 52,179 52,222 18,002 -1.17%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.19% -1.15% -10.27% -5.26% 0.00% 0.00% 0.00% -
ROE -19.64% -58.87% -438.27% -50.67% -65.00% -6.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 115.42 118.22 118.26 115.65 114.06 144.66 237.24 0.76%
EPS -0.22 -1.36 -12.14 -6.08 -7.80 -0.90 -19.62 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0231 0.0277 0.12 0.12 0.15 -1.85 -
Adjusted Per Share Value based on latest NOSH - 52,108
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.20 11.89 11.95 11.70 11.53 14.64 8.28 -0.41%
EPS -0.02 -0.14 -1.23 -0.61 -0.79 -0.09 -0.68 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0012 0.0023 0.0028 0.0121 0.0121 0.0152 -0.0645 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.54 0.72 0.74 0.60 1.00 2.00 0.00 -
P/RPS 0.47 0.61 0.63 0.52 0.88 1.38 0.00 -100.00%
P/EPS -245.45 -52.94 -6.10 -9.87 -12.82 -222.22 0.00 -100.00%
EY -0.41 -1.89 -16.41 -10.13 -7.80 -0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 48.21 31.17 26.71 5.00 8.33 13.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 22/11/04 27/11/03 27/11/02 23/11/01 28/11/00 10/11/99 -
Price 0.55 0.84 0.66 0.60 1.33 1.82 0.00 -
P/RPS 0.48 0.71 0.56 0.52 1.17 1.26 0.00 -100.00%
P/EPS -250.00 -61.76 -5.44 -9.87 -17.05 -202.22 0.00 -100.00%
EY -0.40 -1.62 -18.39 -10.13 -5.86 -0.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 49.11 36.36 23.83 5.00 11.08 12.13 0.00 -100.00%

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