[JIANKUN] YoY Quarter Result on 30-Jun-2004 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 143.33%
YoY- 104.04%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 18,988 16,986 15,950 15,352 15,799 14,996 15,318 4.38%
PBT 756 152 -33 65 -1,607 -1,337 -701 -
Tax -200 -98 -57 0 0 1,337 701 -
NP 556 54 -90 65 -1,607 0 0 -
-
NP to SH 556 54 -90 65 -1,607 -1,383 -885 -
-
Tax Rate 26.46% 64.47% - 0.00% - - - -
Total Cost 18,432 16,932 16,040 15,287 17,406 14,996 15,318 3.76%
-
Net Worth 15,869 1,841 651 1,662 2,808 6,262 4,685 27.61%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 15,869 1,841 651 1,662 2,808 6,262 4,685 27.61%
NOSH 51,962 53,999 52,941 54,166 52,207 52,188 52,058 -0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 2.93% 0.32% -0.56% 0.42% -10.17% 0.00% 0.00% -
ROE 3.50% 2.93% -13.82% 3.91% -57.21% -22.08% -18.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 36.54 31.46 30.13 28.34 30.26 28.73 29.42 4.42%
EPS 1.07 0.10 -0.17 0.12 -3.08 -2.65 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.0341 0.0123 0.0307 0.0538 0.12 0.09 27.66%
Adjusted Per Share Value based on latest NOSH - 54,166
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 3.68 3.29 3.09 2.97 3.06 2.91 2.97 4.37%
EPS 0.11 0.01 -0.02 0.01 -0.31 -0.27 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0036 0.0013 0.0032 0.0054 0.0121 0.0091 27.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 0.67 0.20 0.52 0.73 0.68 0.84 1.10 -
P/RPS 1.83 0.64 1.73 2.58 2.25 2.92 3.74 -13.31%
P/EPS 62.62 200.00 -305.88 608.33 -22.09 -31.70 -64.71 -
EY 1.60 0.50 -0.33 0.16 -4.53 -3.15 -1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 5.87 42.28 23.78 12.64 7.00 12.22 -29.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 20/08/07 29/08/06 17/08/05 27/08/04 29/08/03 04/10/01 27/08/02 -
Price 0.93 0.17 0.58 0.87 0.82 1.20 0.82 -
P/RPS 2.55 0.54 1.93 3.07 2.71 4.18 2.79 -1.78%
P/EPS 86.92 170.00 -341.18 725.00 -26.64 -45.28 -48.24 -
EY 1.15 0.59 -0.29 0.14 -3.75 -2.21 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 4.99 47.15 28.34 15.24 10.00 9.11 -19.64%

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