[JIANKUN] QoQ Annualized Quarter 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- 1.49%
YoY- -99.5%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 61,408 59,726 60,569 61,684 63,196 59,150 60,274 1.25%
PBT 260 -3,674 -4,949 -6,332 -6,428 -4,055 -3,988 -
Tax 0 -188 0 0 0 -220 -329 -
NP 260 -3,862 -4,949 -6,332 -6,428 -4,275 -4,317 -
-
NP to SH 260 -3,862 -4,949 -6,332 -6,428 -4,275 -4,317 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 61,148 63,588 65,518 68,016 69,624 63,425 64,591 -3.58%
-
Net Worth 1,662 1,309 1,137 1,444 2,808 4,353 5,003 -52.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,662 1,309 1,137 1,444 2,808 4,353 5,003 -52.06%
NOSH 54,166 52,189 52,194 52,158 52,207 52,197 52,225 2.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.42% -6.47% -8.17% -10.27% -10.17% -7.23% -7.16% -
ROE 15.64% -294.82% -434.98% -438.27% -228.85% -98.20% -86.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 113.37 114.44 116.05 118.26 121.05 113.32 115.41 -1.18%
EPS 0.48 -7.40 -9.48 -12.14 -12.32 -8.19 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0251 0.0218 0.0277 0.0538 0.0834 0.0958 -53.20%
Adjusted Per Share Value based on latest NOSH - 52,140
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.90 11.57 11.74 11.95 12.24 11.46 11.68 1.25%
EPS 0.05 -0.75 -0.96 -1.23 -1.25 -0.83 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0025 0.0022 0.0028 0.0054 0.0084 0.0097 -52.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 1.01 0.78 0.74 0.68 0.54 0.48 -
P/RPS 0.64 0.88 0.67 0.63 0.56 0.48 0.42 32.45%
P/EPS 152.08 -13.65 -8.23 -6.10 -5.52 -6.59 -5.81 -
EY 0.66 -7.33 -12.16 -16.41 -18.11 -15.17 -17.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.78 40.24 35.78 26.71 12.64 6.47 5.01 182.70%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 25/02/04 27/11/03 29/08/03 30/05/03 27/02/03 -
Price 0.87 0.96 0.78 0.66 0.82 0.56 0.52 -
P/RPS 0.77 0.84 0.67 0.56 0.68 0.49 0.45 43.10%
P/EPS 181.25 -12.97 -8.23 -5.44 -6.66 -6.84 -6.29 -
EY 0.55 -7.71 -12.16 -18.39 -15.02 -14.63 -15.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.34 38.25 35.78 23.83 15.24 6.71 5.43 201.18%

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