[JIANKUN] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -371.54%
YoY- 88.85%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 63,800 61,490 60,129 61,368 61,408 59,726 60,569 3.52%
PBT -132 -1,529 -2,038 -706 260 -3,674 -4,949 -91.09%
Tax -228 14 18 0 0 -188 0 -
NP -360 -1,515 -2,020 -706 260 -3,862 -4,949 -82.60%
-
NP to SH -360 -1,515 -2,020 -706 260 -3,862 -4,949 -82.60%
-
Tax Rate - - - - 0.00% - - -
Total Cost 64,160 63,005 62,149 62,074 61,148 63,588 65,518 -1.38%
-
Net Worth 651 313 52 1,199 1,662 1,309 1,137 -31.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 651 313 52 1,199 1,662 1,309 1,137 -31.07%
NOSH 52,941 52,241 52,241 51,911 54,166 52,189 52,194 0.95%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.56% -2.46% -3.36% -1.15% 0.42% -6.47% -8.17% -
ROE -55.28% -483.33% -3,866.69% -58.87% 15.64% -294.82% -434.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 120.51 117.70 115.10 118.22 113.37 114.44 116.05 2.54%
EPS -0.68 -2.90 -3.87 -1.36 0.48 -7.40 -9.48 -82.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.006 0.001 0.0231 0.0307 0.0251 0.0218 -31.74%
Adjusted Per Share Value based on latest NOSH - 52,249
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.36 11.91 11.65 11.89 11.90 11.57 11.74 3.49%
EPS -0.07 -0.29 -0.39 -0.14 0.05 -0.75 -0.96 -82.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0006 0.0001 0.0023 0.0032 0.0025 0.0022 -29.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.52 0.52 0.63 0.72 0.73 1.01 0.78 -
P/RPS 0.43 0.44 0.55 0.61 0.64 0.88 0.67 -25.61%
P/EPS -76.47 -17.93 -16.29 -52.94 152.08 -13.65 -8.23 342.57%
EY -1.31 -5.58 -6.14 -1.89 0.66 -7.33 -12.16 -77.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.28 86.67 630.00 31.17 23.78 40.24 35.78 11.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 27/05/05 22/02/05 22/11/04 27/08/04 31/05/04 25/02/04 -
Price 0.58 0.39 0.64 0.84 0.87 0.96 0.78 -
P/RPS 0.48 0.33 0.56 0.71 0.77 0.84 0.67 -19.95%
P/EPS -85.29 -13.45 -16.55 -61.76 181.25 -12.97 -8.23 376.01%
EY -1.17 -7.44 -6.04 -1.62 0.55 -7.71 -12.16 -79.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 47.15 65.00 640.00 36.36 28.34 38.25 35.78 20.21%

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