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

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -15.67%
YoY- -107.77%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,396 62,283 59,568 60,910 59,575 58,811 66,142 0.80%
PBT 871 -1,146 -861 -5,990 -2,045 -3,198 3,240 -19.65%
Tax -728 -76 -188 135 -773 2,610 380 -
NP 143 -1,222 -1,049 -5,855 -2,818 -588 3,620 -41.62%
-
NP to SH 143 -1,222 -1,049 -5,855 -2,818 -4,041 2,755 -38.91%
-
Tax Rate 83.58% - - - - - -11.73% -
Total Cost 69,253 63,505 60,617 66,765 62,393 59,399 62,522 1.71%
-
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 0.21% -1.96% -1.76% -9.61% -4.73% -1.00% 5.47% -
ROE 7.96% -218.21% -86.91% -405.39% -45.07% -64.56% 35.28% -
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 132.18 124.57 114.01 116.82 114.33 112.75 127.04 0.66%
EPS 0.27 -2.44 -2.01 -11.23 -5.41 -7.75 5.29 -39.08%
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 13.45 12.07 11.54 11.80 11.54 11.40 12.82 0.80%
EPS 0.03 -0.24 -0.20 -1.13 -0.55 -0.78 0.53 -38.02%
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 0.30 0.43 0.63 0.63 0.52 0.89 1.57 -24.09%
P/EPS 143.18 -22.09 -35.86 -6.59 -11.09 -12.91 37.80 24.84%
EY 0.70 -4.53 -2.79 -15.17 -9.01 -7.75 2.65 -19.89%
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 - 28/11/00 -
Price 1.09 0.55 0.84 0.66 0.60 0.00 1.82 -
P/RPS 0.82 0.44 0.74 0.56 0.52 0.00 1.43 -8.84%
P/EPS 400.17 -22.50 -41.84 -5.88 -11.09 0.00 34.39 50.50%
EY 0.25 -4.44 -2.39 -17.01 -9.01 0.00 2.91 -33.56%
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 0.00 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