[JIANKUN] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 25.0%
YoY- 60.77%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,538 62,954 63,800 61,490 60,129 61,368 61,408 2.29%
PBT 412 60 -132 -1,529 -2,038 -706 260 35.80%
Tax -236 -180 -228 14 18 0 0 -
NP 176 -120 -360 -1,515 -2,020 -706 260 -22.85%
-
NP to SH 176 -120 -360 -1,515 -2,020 -706 260 -22.85%
-
Tax Rate 57.28% 300.00% - - - - 0.00% -
Total Cost 63,362 63,074 64,160 63,005 62,149 62,074 61,148 2.39%
-
Net Worth 3,157 610 651 313 52 1,199 1,662 53.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,157 610 651 313 52 1,199 1,662 53.19%
NOSH 52,799 54,545 52,941 52,241 52,241 51,911 54,166 -1.68%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.28% -0.19% -0.56% -2.46% -3.36% -1.15% 0.42% -
ROE 5.57% -19.64% -55.28% -483.33% -3,866.69% -58.87% 15.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 120.34 115.42 120.51 117.70 115.10 118.22 113.37 4.04%
EPS 0.33 -0.22 -0.68 -2.90 -3.87 -1.36 0.48 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0112 0.0123 0.006 0.001 0.0231 0.0307 55.78%
Adjusted Per Share Value based on latest NOSH - 52,107
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.31 12.20 12.36 11.91 11.65 11.89 11.90 2.27%
EPS 0.03 -0.02 -0.07 -0.29 -0.39 -0.14 0.05 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0012 0.0013 0.0006 0.0001 0.0023 0.0032 53.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.57 0.54 0.52 0.52 0.63 0.72 0.73 -
P/RPS 0.47 0.47 0.43 0.44 0.55 0.61 0.64 -18.55%
P/EPS 171.00 -245.45 -76.47 -17.93 -16.29 -52.94 152.08 8.10%
EY 0.58 -0.41 -1.31 -5.58 -6.14 -1.89 0.66 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.53 48.21 42.28 86.67 630.00 31.17 23.78 -45.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 17/08/05 27/05/05 22/02/05 22/11/04 27/08/04 -
Price 0.47 0.55 0.58 0.39 0.64 0.84 0.87 -
P/RPS 0.39 0.48 0.48 0.33 0.56 0.71 0.77 -36.38%
P/EPS 141.00 -250.00 -85.29 -13.45 -16.55 -61.76 181.25 -15.37%
EY 0.71 -0.40 -1.17 -7.44 -6.04 -1.62 0.55 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.86 49.11 47.15 65.00 640.00 36.36 28.34 -57.37%

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