[JIANKUN] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 64.98%
YoY- 69.7%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,627 16,177 14,413 14,585 15,168 15,025 16,130 0.50%
PBT 14,567 280 -1,176 -546 -1,738 -605 -551 -
Tax -314 -88 14 0 -64 605 551 -
NP 14,253 192 -1,162 -546 -1,802 0 0 -
-
NP to SH 14,253 192 -1,162 -546 -1,802 -750 -486 -
-
Tax Rate 2.16% 31.43% - - - - - -
Total Cost 2,374 15,985 15,575 15,131 16,970 15,025 16,130 -27.32%
-
Net Worth 16,242 3,103 52 1,133 5,003 5,208 76,296 -22.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 16,242 3,103 52 1,133 5,003 5,208 76,296 -22.71%
NOSH 52,208 51,891 52,107 52,000 52,231 52,083 52,258 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 85.72% 1.19% -8.06% -3.74% -11.88% 0.00% 0.00% -
ROE 87.75% 6.19% -2,230.03% -48.17% -36.01% -14.40% -0.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.85 31.17 27.66 28.05 29.04 28.85 30.87 0.52%
EPS 27.30 0.37 -2.23 -1.05 -3.45 -1.44 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.0598 0.001 0.0218 0.0958 0.10 1.46 -22.70%
Adjusted Per Share Value based on latest NOSH - 52,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.35 3.26 2.90 2.94 3.05 3.02 3.25 0.50%
EPS 2.87 0.04 -0.23 -0.11 -0.36 -0.15 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0062 0.0001 0.0023 0.0101 0.0105 0.1536 -22.71%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.67 0.57 0.63 0.78 0.48 1.60 1.52 -
P/RPS 2.10 1.83 2.28 2.78 1.65 5.55 4.92 -13.22%
P/EPS 2.45 154.05 -28.25 -74.29 -13.91 -111.11 -163.44 -
EY 40.75 0.65 -3.54 -1.35 -7.19 -0.90 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 9.53 630.00 35.78 5.01 16.00 1.04 12.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 22/02/05 25/02/04 27/02/03 28/02/02 23/02/01 -
Price 0.72 0.47 0.64 0.78 0.52 1.36 1.33 -
P/RPS 2.26 1.51 2.31 2.78 1.79 4.71 4.31 -10.19%
P/EPS 2.64 127.03 -28.70 -74.29 -15.07 -94.44 -143.01 -
EY 37.92 0.79 -3.48 -1.35 -6.63 -1.06 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 7.86 640.00 35.78 5.43 13.60 0.91 16.78%

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