[JIANKUN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 101.68%
YoY- 104.04%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 61,490 45,097 30,684 15,352 59,726 45,427 30,842 58.34%
PBT -1,529 -1,529 -353 65 -3,674 -3,712 -3,166 -38.41%
Tax 14 14 0 0 -188 0 0 -
NP -1,515 -1,515 -353 65 -3,862 -3,712 -3,166 -38.79%
-
NP to SH -1,515 -1,515 -353 65 -3,862 -3,712 -3,166 -38.79%
-
Tax Rate - - - 0.00% - - - -
Total Cost 63,005 46,612 31,037 15,287 63,588 49,139 34,008 50.78%
-
Net Worth 313 52 1,199 1,662 1,309 1,137 1,444 -63.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 313 52 1,199 1,662 1,309 1,137 1,444 -63.88%
NOSH 52,241 52,241 51,911 54,166 52,189 52,194 52,158 0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.46% -3.36% -1.15% 0.42% -6.47% -8.17% -10.27% -
ROE -483.33% -2,900.02% -29.44% 3.91% -294.82% -326.23% -219.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 117.70 86.32 59.11 28.34 114.44 87.03 59.13 58.17%
EPS -2.90 -2.90 -0.68 0.12 -7.40 -7.11 -6.07 -38.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.001 0.0231 0.0307 0.0251 0.0218 0.0277 -63.89%
Adjusted Per Share Value based on latest NOSH - 54,166
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.91 8.74 5.95 2.97 11.57 8.80 5.98 58.23%
EPS -0.29 -0.29 -0.07 0.01 -0.75 -0.72 -0.61 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0006 0.0001 0.0023 0.0032 0.0025 0.0022 0.0028 -64.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.63 0.72 0.73 1.01 0.78 0.74 -
P/RPS 0.44 0.73 1.22 2.58 0.88 0.90 1.25 -50.11%
P/EPS -17.93 -21.72 -105.88 608.33 -13.65 -10.97 -12.19 29.30%
EY -5.58 -4.60 -0.94 0.16 -7.33 -9.12 -8.20 -22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 86.67 630.00 31.17 23.78 40.24 35.78 26.71 119.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 22/02/05 22/11/04 27/08/04 31/05/04 25/02/04 27/11/03 -
Price 0.39 0.64 0.84 0.87 0.96 0.78 0.66 -
P/RPS 0.33 0.74 1.42 3.07 0.84 0.90 1.12 -55.68%
P/EPS -13.45 -22.07 -123.53 725.00 -12.97 -10.97 -10.87 15.24%
EY -7.44 -4.53 -0.81 0.14 -7.71 -9.12 -9.20 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 65.00 640.00 36.36 28.34 38.25 35.78 23.83 95.10%

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