[JIANKUN] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -329.18%
YoY- 59.19%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 38,563 51,261 47,654 45,097 45,427 45,206 44,782 -2.56%
PBT 1,450 14,821 309 -1,529 -3,712 -2,991 -2,455 -
Tax -394 -493 -177 14 0 -247 2,455 -
NP 1,056 14,328 132 -1,515 -3,712 -3,238 0 -
-
NP to SH 1,056 14,328 132 -1,515 -3,712 -3,238 -2,785 -
-
Tax Rate 27.17% 3.33% 57.28% - - - - -
Total Cost 37,507 36,933 47,522 46,612 49,139 48,444 44,782 -3.03%
-
Net Worth 41,585 16,238 3,157 52 1,137 5,003 5,215 43.48%
Dividend
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,585 16,238 3,157 52 1,137 5,003 5,215 43.48%
NOSH 51,512 52,196 52,800 52,241 52,194 52,225 52,153 -0.21%
Ratio Analysis
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.74% 27.95% 0.28% -3.36% -8.17% -7.16% 0.00% -
ROE 2.54% 88.24% 4.18% -2,900.02% -326.23% -64.72% -53.40% -
Per Share
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.86 98.21 90.25 86.32 87.03 86.56 85.87 -2.35%
EPS 2.05 27.45 0.25 -2.90 -7.11 -6.20 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.3111 0.0598 0.001 0.0218 0.0958 0.10 43.78%
Adjusted Per Share Value based on latest NOSH - 52,107
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.47 9.93 9.23 8.74 8.80 8.76 8.68 -2.57%
EPS 0.20 2.78 0.03 -0.29 -0.72 -0.63 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0315 0.0061 0.0001 0.0022 0.0097 0.0101 43.50%
Price Multiplier on Financial Quarter End Date
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/09/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.12 0.67 0.57 0.63 0.78 0.48 1.60 -
P/RPS 1.50 0.68 0.63 0.73 0.90 0.55 1.86 -3.67%
P/EPS 54.63 2.44 228.00 -21.72 -10.97 -7.74 -29.96 -
EY 1.83 40.97 0.44 -4.60 -9.12 -12.92 -3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.15 9.53 630.00 35.78 5.01 16.00 -34.61%
Price Multiplier on Announcement Date
30/09/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/11/07 15/02/07 24/02/06 22/02/05 25/02/04 27/02/03 28/02/02 -
Price 1.02 0.72 0.47 0.64 0.78 0.52 1.36 -
P/RPS 1.36 0.73 0.52 0.74 0.90 0.60 1.58 -2.57%
P/EPS 49.76 2.62 188.00 -22.07 -10.97 -8.39 -25.47 -
EY 2.01 38.13 0.53 -4.53 -9.12 -11.92 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.31 7.86 640.00 35.78 5.43 13.60 -33.87%

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