[JIANKUN] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -17.25%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 51,261 47,654 45,097 45,427 45,206 44,782 53,902 -0.83%
PBT 14,821 309 -1,529 -3,712 -2,991 -2,455 -525 -
Tax -493 -177 14 0 -247 2,455 525 -
NP 14,328 132 -1,515 -3,712 -3,238 0 0 -
-
NP to SH 14,328 132 -1,515 -3,712 -3,238 -2,785 -721 -
-
Tax Rate 3.33% 57.28% - - - - - -
Total Cost 36,933 47,522 46,612 49,139 48,444 44,782 53,902 -6.10%
-
Net Worth 16,238 3,157 52 1,137 5,003 5,215 76,279 -22.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 16,238 3,157 52 1,137 5,003 5,215 76,279 -22.71%
NOSH 52,196 52,800 52,241 52,194 52,225 52,153 52,246 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.95% 0.28% -3.36% -8.17% -7.16% 0.00% 0.00% -
ROE 88.24% 4.18% -2,900.02% -326.23% -64.72% -53.40% -0.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.21 90.25 86.32 87.03 86.56 85.87 103.17 -0.81%
EPS 27.45 0.25 -2.90 -7.11 -6.20 -5.34 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.0598 0.001 0.0218 0.0958 0.10 1.46 -22.70%
Adjusted Per Share Value based on latest NOSH - 52,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.93 9.23 8.74 8.80 8.76 8.68 10.44 -0.83%
EPS 2.78 0.03 -0.29 -0.72 -0.63 -0.54 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0061 0.0001 0.0022 0.0097 0.0101 0.1478 -22.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.67 0.57 0.63 0.78 0.48 1.60 1.52 -
P/RPS 0.68 0.63 0.73 0.90 0.55 1.86 1.47 -12.05%
P/EPS 2.44 228.00 -21.72 -10.97 -7.74 -29.96 -110.14 -
EY 40.97 0.44 -4.60 -9.12 -12.92 -3.34 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 9.53 630.00 35.78 5.01 16.00 1.04 12.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 22/02/05 25/02/04 27/02/03 28/02/02 23/02/01 -
Price 0.72 0.47 0.64 0.78 0.52 1.36 1.33 -
P/RPS 0.73 0.52 0.74 0.90 0.60 1.58 1.29 -9.04%
P/EPS 2.62 188.00 -22.07 -10.97 -8.39 -25.47 -96.38 -
EY 38.13 0.53 -4.53 -9.12 -11.92 -3.93 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 7.86 640.00 35.78 5.43 13.60 0.91 16.78%

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