[JIANKUN] YoY TTM Result on 31-Mar-2002 [#4]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.45%
YoY- -8.81%
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
Revenue 61,490 59,726 60,256 59,144 68,429 62,936 39,092 9.47%
PBT -1,529 -3,674 -4,120 -2,535 -1,231 -2,236 2,446 -
Tax 14 -188 -220 780 1,324 2,236 1,081 -58.05%
NP -1,515 -3,862 -4,340 -1,755 93 0 3,527 -
-
NP to SH -1,515 -3,862 -4,340 -3,138 -1,756 -2,884 2,222 -
-
Tax Rate - - - - - - -44.19% -
Total Cost 63,005 63,588 64,596 60,899 68,336 62,936 35,565 12.10%
-
Net Worth 312 1,298 4,351 5,212 7,579 7,318 5,869 -44.37%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
Net Worth 312 1,298 4,351 5,212 7,579 7,318 5,869 -44.37%
NOSH 52,107 51,724 52,176 52,124 52,272 52,272 36,684 7.26%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
NP Margin -2.46% -6.47% -7.20% -2.97% 0.14% 0.00% 9.02% -
ROE -484.58% -297.47% -99.74% -60.20% -23.17% -39.41% 37.86% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
RPS 118.01 115.47 115.49 113.47 130.91 120.40 106.56 2.06%
EPS -2.91 -7.47 -8.32 -6.02 -3.36 -5.52 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0251 0.0834 0.10 0.145 0.14 0.16 -48.12%
Adjusted Per Share Value based on latest NOSH - 52,124
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
RPS 11.91 11.57 11.68 11.46 13.26 12.19 7.57 9.48%
EPS -0.29 -0.75 -0.84 -0.61 -0.34 -0.56 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0006 0.0025 0.0084 0.0101 0.0147 0.0142 0.0114 -44.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 30/03/01 31/03/00 -
Price 0.52 1.01 0.54 1.24 1.12 1.12 4.22 -
P/RPS 0.44 0.87 0.47 1.09 0.86 0.93 3.96 -35.54%
P/EPS -17.89 -13.53 -6.49 -20.60 -33.34 -20.30 69.67 -
EY -5.59 -7.39 -15.40 -4.85 -3.00 -4.93 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 86.67 40.24 6.47 12.40 7.72 8.00 26.38 26.84%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 30/03/01 31/03/01 31/03/00 CAGR
Date 27/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - - -
Price 0.39 0.96 0.56 1.20 1.06 0.00 0.00 -
P/RPS 0.33 0.83 0.48 1.06 0.81 0.00 0.00 -
P/EPS -13.41 -12.86 -6.73 -19.93 -31.55 0.00 0.00 -
EY -7.45 -7.78 -14.85 -5.02 -3.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 65.00 38.25 6.71 12.00 7.31 0.00 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