[JIANKUN] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 1.49%
YoY- -99.5%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,270 62,954 61,368 61,684 60,376 59,514 75,544 -1.43%
PBT 508 60 -706 -6,332 -2,464 -3,700 52 46.18%
Tax -358 -180 0 0 -710 3,700 -52 37.90%
NP 150 -120 -706 -6,332 -3,174 0 0 -
-
NP to SH 150 -120 -706 -6,332 -3,174 -4,070 -470 -
-
Tax Rate 70.47% 300.00% - - - - 100.00% -
Total Cost 69,120 63,074 62,074 68,016 63,550 59,514 75,544 -1.46%
-
Net Worth 1,832 610 1,199 1,444 6,264 6,261 7,833 -21.49%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,832 610 1,199 1,444 6,264 6,261 7,833 -21.49%
NOSH 53,571 54,545 51,911 52,158 52,203 52,179 52,222 0.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.22% -0.19% -1.15% -10.27% -5.26% 0.00% 0.00% -
ROE 8.19% -19.64% -58.87% -438.27% -50.67% -65.00% -6.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 129.30 115.42 118.22 118.26 115.65 114.06 144.66 -1.85%
EPS 0.28 -0.22 -1.36 -12.14 -6.08 -7.80 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0112 0.0231 0.0277 0.12 0.12 0.15 -21.83%
Adjusted Per Share Value based on latest NOSH - 52,140
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.42 12.20 11.89 11.95 11.70 11.53 14.64 -1.43%
EPS 0.03 -0.02 -0.14 -1.23 -0.61 -0.79 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0012 0.0023 0.0028 0.0121 0.0121 0.0152 -21.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.39 0.54 0.72 0.74 0.60 1.00 2.00 -
P/RPS 0.30 0.47 0.61 0.63 0.52 0.88 1.38 -22.44%
P/EPS 139.29 -245.45 -52.94 -6.10 -9.87 -12.82 -222.22 -
EY 0.72 -0.41 -1.89 -16.41 -10.13 -7.80 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.40 48.21 31.17 26.71 5.00 8.33 13.33 -2.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 22/11/05 22/11/04 27/11/03 27/11/02 23/11/01 28/11/00 -
Price 1.09 0.55 0.84 0.66 0.60 1.33 1.82 -
P/RPS 0.84 0.48 0.71 0.56 0.52 1.17 1.26 -6.53%
P/EPS 389.29 -250.00 -61.76 -5.44 -9.87 -17.05 -202.22 -
EY 0.26 -0.40 -1.62 -18.39 -10.13 -5.86 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.87 49.11 36.36 23.83 5.00 11.08 12.13 17.45%

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