[JIANKUN] YoY TTM 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- -58.72%
YoY- 63.8%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 71,717 69,846 64,047 59,396 60,327 59,718 59,309 3.35%
PBT 15,448 15,158 310 -1,491 -4,798 -3,178 -3,097 -
Tax -913 -954 -178 -174 199 -692 1,759 -
NP 14,535 14,204 132 -1,665 -4,599 -3,870 -1,338 -
-
NP to SH 14,535 14,204 132 -1,665 -4,599 -3,870 -3,756 -
-
Tax Rate 5.91% 6.29% 57.42% - - - - -
Total Cost 57,182 55,642 63,915 61,061 64,926 63,588 60,647 -1.01%
-
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 20.27% 20.34% 0.21% -2.80% -7.62% -6.48% -2.26% -
ROE 34.93% 87.45% 4.25% -3,195.35% -405.70% -77.34% -72.12% -
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 139.13 133.78 123.42 113.99 116.01 114.33 113.87 3.54%
EPS 28.20 27.21 0.25 -3.20 -8.84 -7.41 -7.21 -
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 13.90 13.53 12.41 11.51 11.69 11.57 11.49 3.36%
EPS 2.82 2.75 0.03 -0.32 -0.89 -0.75 -0.73 -
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 0.80 0.50 0.46 0.55 0.67 0.42 1.41 -9.38%
P/EPS 3.97 2.46 224.08 -19.72 -8.82 -6.48 -22.19 -
EY 25.18 40.61 0.45 -5.07 -11.34 -15.44 -4.51 -
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 - -
Price 1.02 0.72 0.47 0.64 0.78 0.52 0.00 -
P/RPS 0.73 0.54 0.38 0.56 0.67 0.45 0.00 -
P/EPS 3.62 2.65 184.77 -20.03 -8.82 -7.02 0.00 -
EY 27.65 37.79 0.54 -4.99 -11.34 -14.25 0.00 -
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 0.00 -

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