[JIANKUN] YoY TTM 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- 21.45%
YoY- -18.84%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,846 64,047 59,396 60,327 59,718 59,309 69,612 0.05%
PBT 15,158 310 -1,491 -4,798 -3,178 -3,097 3,215 29.47%
Tax -954 -178 -174 199 -692 1,759 405 -
NP 14,204 132 -1,665 -4,599 -3,870 -1,338 3,620 25.57%
-
NP to SH 14,204 132 -1,665 -4,599 -3,870 -3,756 2,806 31.01%
-
Tax Rate 6.29% 57.42% - - - - -12.60% -
Total Cost 55,642 63,915 61,061 64,926 63,588 60,647 65,992 -2.80%
-
Net Worth 16,242 3,103 52 1,133 5,003 5,208 76,296 -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 16,242 3,103 52 1,133 5,003 5,208 76,296 -22.71%
NOSH 52,208 51,891 52,107 52,000 52,231 52,083 52,258 -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 20.34% 0.21% -2.80% -7.62% -6.48% -2.26% 5.20% -
ROE 87.45% 4.25% -3,195.35% -405.70% -77.34% -72.12% 3.68% -
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 133.78 123.42 113.99 116.01 114.33 113.87 133.21 0.07%
EPS 27.21 0.25 -3.20 -8.84 -7.41 -7.21 5.37 31.04%
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 13.53 12.41 11.51 11.69 11.57 11.49 13.49 0.04%
EPS 2.75 0.03 -0.32 -0.89 -0.75 -0.73 0.54 31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.006 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 0.50 0.46 0.55 0.67 0.42 1.41 1.14 -12.82%
P/EPS 2.46 224.08 -19.72 -8.82 -6.48 -22.19 28.31 -33.43%
EY 40.61 0.45 -5.07 -11.34 -15.44 -4.51 3.53 50.22%
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 - 23/02/01 -
Price 0.72 0.47 0.64 0.78 0.52 0.00 1.33 -
P/RPS 0.54 0.38 0.56 0.67 0.45 0.00 1.00 -9.75%
P/EPS 2.65 184.77 -20.03 -8.82 -7.02 0.00 24.77 -31.08%
EY 37.79 0.54 -4.99 -11.34 -14.25 0.00 4.04 45.13%
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 0.00 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