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

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 2.99%
YoY- -103.52%
View:
Show?
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 17,649 15,527 15,332 15,043 14,870 14,761 17,752 -0.09%
PBT 102 63 -418 -1,559 -595 -513 -273 -
Tax -81 -33 0 0 -171 513 273 -
NP 21 30 -418 -1,559 -766 0 0 -
-
NP to SH 21 30 -418 -1,559 -766 -652 -328 -
-
Tax Rate 79.41% 52.38% - - - - - -
Total Cost 17,628 15,497 15,750 16,602 15,636 14,761 17,752 -0.11%
-
Net Worth 1,795 559 1,206 1,444 6,253 6,259 7,809 -21.72%
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 1,795 559 1,206 1,444 6,253 6,259 7,809 -21.72%
NOSH 52,500 50,000 52,249 52,140 52,108 52,160 52,063 0.13%
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 0.12% 0.19% -2.73% -10.36% -5.15% 0.00% 0.00% -
ROE 1.17% 5.36% -34.63% -107.94% -12.25% -10.42% -4.20% -
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 33.62 31.05 29.34 28.85 28.54 28.30 34.10 -0.23%
EPS 0.04 0.06 -0.80 -2.99 -1.47 -1.25 -0.63 -
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 3.42 3.01 2.97 2.91 2.88 2.86 3.44 -0.09%
EPS 0.00 0.01 -0.08 -0.30 -0.15 -0.13 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0011 0.0023 0.0028 0.0121 0.0121 0.0151 -21.61%
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 1.16 1.74 2.45 2.56 2.10 3.53 5.87 -23.67%
P/EPS 975.00 900.00 -90.00 -24.75 -40.82 -80.00 -317.46 -
EY 0.10 0.11 -1.11 -4.04 -2.45 -1.25 -0.32 -
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 3.24 1.77 2.86 2.29 2.10 4.70 5.34 -7.98%
P/EPS 2,725.00 916.67 -105.00 -22.07 -40.82 -106.40 -288.89 -
EY 0.04 0.11 -0.95 -4.53 -2.45 -0.94 -0.35 -
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