[JIANKUN] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[JIANKUN] JIANKUN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -37.33%
YoY- -3.04%
Quarter Report
Latest QR
Upcoming QR
JIANKUN's Result
JIANKUN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 64,047 59,396 60,327 59,718 59,309 69,612 23,382 -1.06%
PBT 310 -1,491 -4,798 -3,178 -3,097 3,215 -1,294 -
Tax -178 -174 199 -692 1,759 405 1,294 -
NP 132 -1,665 -4,599 -3,870 -1,338 3,620 0 -100.00%
-
NP to SH 132 -1,665 -4,599 -3,870 -3,756 2,806 -1,305 -
-
Tax Rate 57.42% - - - - -12.60% - -
Total Cost 63,915 61,061 64,926 63,588 60,647 65,992 23,382 -1.06%
-
Net Worth 3,103 52 1,133 5,003 5,208 76,296 149 -3.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 3,103 52 1,133 5,003 5,208 76,296 149 -3.17%
NOSH 51,891 52,107 52,000 52,231 52,083 52,258 18,020 -1.11%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.21% -2.80% -7.62% -6.48% -2.26% 5.20% 0.00% -
ROE 4.25% -3,195.35% -405.70% -77.34% -72.12% 3.68% -872.52% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 123.42 113.99 116.01 114.33 113.87 133.21 129.75 0.05%
EPS 0.25 -3.20 -8.84 -7.41 -7.21 5.37 -7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.001 0.0218 0.0958 0.10 1.46 0.0083 -2.07%
Adjusted Per Share Value based on latest NOSH - 52,231
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.89 11.96 12.14 12.02 11.94 14.01 4.71 -1.06%
EPS 0.03 -0.34 -0.93 -0.78 -0.76 0.56 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.0001 0.0023 0.0101 0.0105 0.1536 0.0003 -3.16%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.57 0.63 0.78 0.48 1.60 1.52 0.00 -
P/RPS 0.46 0.55 0.67 0.42 1.41 1.14 0.00 -100.00%
P/EPS 224.08 -19.72 -8.82 -6.48 -22.19 28.31 0.00 -100.00%
EY 0.45 -5.07 -11.34 -15.44 -4.51 3.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.53 630.00 35.78 5.01 16.00 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 22/02/05 25/02/04 27/02/03 - 23/02/01 - -
Price 0.47 0.64 0.78 0.52 0.00 1.33 0.00 -
P/RPS 0.38 0.56 0.67 0.45 0.00 1.00 0.00 -100.00%
P/EPS 184.77 -20.03 -8.82 -7.02 0.00 24.77 0.00 -100.00%
EY 0.54 -4.99 -11.34 -14.25 0.00 4.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.86 640.00 35.78 5.43 0.00 0.91 0.00 -100.00%

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