[JIANKUN] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -36.02%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 63,538 60,129 60,569 60,274 59,709 71,869 45,352 -0.35%
PBT 412 -2,038 -4,949 -3,988 -3,273 -700 -3,082 -
Tax -236 18 0 -329 3,273 700 3,082 -
NP 176 -2,020 -4,949 -4,317 0 0 0 -100.00%
-
NP to SH 176 -2,020 -4,949 -4,317 -3,713 -961 -3,097 -
-
Tax Rate 57.28% - - - - - - -
Total Cost 63,362 62,149 65,518 64,591 59,709 71,869 45,352 -0.35%
-
Net Worth 3,157 52 1,137 5,003 5,215 76,279 149 -3.19%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,157 52 1,137 5,003 5,215 76,279 149 -3.19%
NOSH 52,799 52,241 52,194 52,225 52,153 52,246 17,993 -1.13%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.28% -3.36% -8.17% -7.16% 0.00% 0.00% 0.00% -
ROE 5.57% -3,866.69% -434.98% -86.29% -71.20% -1.26% -2,073.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.34 115.10 116.05 115.41 114.49 137.56 252.04 0.78%
EPS 0.33 -3.87 -9.48 -8.27 -7.12 -1.84 -17.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.001 0.0218 0.0958 0.10 1.46 0.0083 -2.07%
Adjusted Per Share Value based on latest NOSH - 52,231
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.31 11.65 11.74 11.68 11.57 13.93 8.79 -0.35%
EPS 0.03 -0.39 -0.96 -0.84 -0.72 -0.19 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0001 0.0022 0.0097 0.0101 0.1478 0.0003 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.57 0.63 0.78 0.48 1.60 1.52 0.00 -
P/RPS 0.47 0.55 0.67 0.42 1.40 1.10 0.00 -100.00%
P/EPS 171.00 -16.29 -8.23 -5.81 -22.47 -82.61 0.00 -100.00%
EY 0.58 -6.14 -12.16 -17.22 -4.45 -1.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.53 630.00 35.78 5.01 16.00 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 22/02/05 25/02/04 27/02/03 28/02/02 23/02/01 24/02/00 -
Price 0.47 0.64 0.78 0.52 1.36 1.33 5.70 -
P/RPS 0.39 0.56 0.67 0.45 1.19 0.97 2.26 1.88%
P/EPS 141.00 -16.55 -8.23 -6.29 -19.10 -72.28 -33.11 -
EY 0.71 -6.04 -12.16 -15.90 -5.24 -1.38 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.86 640.00 35.78 5.43 13.60 0.91 686.75 4.86%

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