[JIANKUN] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -177.99%
YoY- -112.82%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Quarter Result
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 19,575 16,627 16,177 14,413 14,585 15,168 15,025 4.70%
PBT 694 14,567 280 -1,176 -546 -1,738 -605 -
Tax -194 -314 -88 14 0 -64 605 -
NP 500 14,253 192 -1,162 -546 -1,802 0 -
-
NP to SH 500 14,253 192 -1,162 -546 -1,802 -750 -
-
Tax Rate 27.95% 2.16% 31.43% - - - - -
Total Cost 19,075 2,374 15,985 15,575 15,131 16,970 15,025 4.23%
-
Net Worth 41,613 16,242 3,103 52 1,133 5,003 5,208 43.53%
Dividend
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,613 16,242 3,103 52 1,133 5,003 5,208 43.53%
NOSH 51,546 52,208 51,891 52,107 52,000 52,231 52,083 -0.18%
Ratio Analysis
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.55% 85.72% 1.19% -8.06% -3.74% -11.88% 0.00% -
ROE 1.20% 87.75% 6.19% -2,230.03% -48.17% -36.01% -14.40% -
Per Share
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.98 31.85 31.17 27.66 28.05 29.04 28.85 4.89%
EPS 0.97 27.30 0.37 -2.23 -1.05 -3.45 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.3111 0.0598 0.001 0.0218 0.0958 0.10 43.78%
Adjusted Per Share Value based on latest NOSH - 52,107
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.79 3.22 3.13 2.79 2.83 2.94 2.91 4.70%
EPS 0.10 2.76 0.04 -0.23 -0.11 -0.35 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0315 0.006 0.0001 0.0022 0.0097 0.0101 43.50%
Price Multiplier on Financial Quarter End Date
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/09/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.12 0.67 0.57 0.63 0.78 0.48 1.60 -
P/RPS 2.95 2.10 1.83 2.28 2.78 1.65 5.55 -10.40%
P/EPS 115.46 2.45 154.05 -28.25 -74.29 -13.91 -111.11 -
EY 0.87 40.75 0.65 -3.54 -1.35 -7.19 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.15 9.53 630.00 35.78 5.01 16.00 -34.61%
Price Multiplier on Announcement Date
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/11/07 15/02/07 24/02/06 22/02/05 25/02/04 27/02/03 28/02/02 -
Price 1.02 0.72 0.47 0.64 0.78 0.52 1.36 -
P/RPS 2.69 2.26 1.51 2.31 2.78 1.79 4.71 -9.28%
P/EPS 105.15 2.64 127.03 -28.70 -74.29 -15.07 -94.44 -
EY 0.95 37.92 0.79 -3.48 -1.35 -6.63 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.31 7.86 640.00 35.78 5.43 13.60 -33.87%

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