[JIANKUN] QoQ 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
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 16,177 15,527 15,950 16,393 14,413 15,332 15,352 3.54%
PBT 280 63 -33 0 -1,176 -418 65 164.04%
Tax -88 -33 -57 0 14 0 0 -
NP 192 30 -90 0 -1,162 -418 65 105.46%
-
NP to SH 192 30 -90 0 -1,162 -418 65 105.46%
-
Tax Rate 31.43% 52.38% - - - - 0.00% -
Total Cost 15,985 15,497 16,040 16,393 15,575 15,750 15,287 3.01%
-
Net Worth 3,103 559 651 312 52 1,206 1,662 51.45%
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 3,103 559 651 312 52 1,206 1,662 51.45%
NOSH 51,891 50,000 52,941 52,107 52,107 52,249 54,166 -2.81%
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 1.19% 0.19% -0.56% 0.00% -8.06% -2.73% 0.42% -
ROE 6.19% 5.36% -13.82% 0.00% -2,230.03% -34.63% 3.91% -
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 31.17 31.05 30.13 31.46 27.66 29.34 28.34 6.53%
EPS 0.37 0.06 -0.17 0.00 -2.23 -0.80 0.12 111.40%
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 3.13 3.01 3.09 3.18 2.79 2.97 2.97 3.55%
EPS 0.04 0.01 -0.02 0.00 -0.23 -0.08 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0011 0.0013 0.0006 0.0001 0.0023 0.0032 51.88%
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 1.83 1.74 1.73 1.65 2.28 2.45 2.58 -20.41%
P/EPS 154.05 900.00 -305.88 0.00 -28.25 -90.00 608.33 -59.87%
EY 0.65 0.11 -0.33 0.00 -3.54 -1.11 0.16 153.95%
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 1.51 1.77 1.93 1.24 2.31 2.86 3.07 -37.60%
P/EPS 127.03 916.67 -341.18 0.00 -28.70 -105.00 725.00 -68.58%
EY 0.79 0.11 -0.29 0.00 -3.48 -0.95 0.14 215.95%
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