[JIANKUN] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 76.24%
YoY- -238.46%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 66,238 63,538 62,954 63,800 61,490 60,129 61,368 5.22%
PBT 646 412 60 -132 -1,529 -2,038 -706 -
Tax -638 -236 -180 -228 14 18 0 -
NP 8 176 -120 -360 -1,515 -2,020 -706 -
-
NP to SH 8 176 -120 -360 -1,515 -2,020 -706 -
-
Tax Rate 98.76% 57.28% 300.00% - - - - -
Total Cost 66,230 63,362 63,074 64,160 63,005 62,149 62,074 4.41%
-
Net Worth 2,319 3,157 610 651 313 52 1,199 55.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,319 3,157 610 651 313 52 1,199 55.29%
NOSH 40,000 52,799 54,545 52,941 52,241 52,241 51,911 -15.96%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.01% 0.28% -0.19% -0.56% -2.46% -3.36% -1.15% -
ROE 0.34% 5.57% -19.64% -55.28% -483.33% -3,866.69% -58.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 165.60 120.34 115.42 120.51 117.70 115.10 118.22 25.21%
EPS 0.02 0.33 -0.22 -0.68 -2.90 -3.87 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0598 0.0112 0.0123 0.006 0.001 0.0231 84.83%
Adjusted Per Share Value based on latest NOSH - 52,941
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.83 12.31 12.20 12.36 11.91 11.65 11.89 5.20%
EPS 0.00 0.03 -0.02 -0.07 -0.29 -0.39 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0061 0.0012 0.0013 0.0006 0.0001 0.0023 56.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.57 0.54 0.52 0.52 0.63 0.72 -
P/RPS 0.30 0.47 0.47 0.43 0.44 0.55 0.61 -37.72%
P/EPS 2,500.00 171.00 -245.45 -76.47 -17.93 -16.29 -52.94 -
EY 0.04 0.58 -0.41 -1.31 -5.58 -6.14 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.62 9.53 48.21 42.28 86.67 630.00 31.17 -57.58%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 22/11/05 17/08/05 27/05/05 22/02/05 22/11/04 -
Price 0.24 0.47 0.55 0.58 0.39 0.64 0.84 -
P/RPS 0.14 0.39 0.48 0.48 0.33 0.56 0.71 -66.15%
P/EPS 1,200.00 141.00 -250.00 -85.29 -13.45 -16.55 -61.76 -
EY 0.08 0.71 -0.40 -1.17 -7.44 -6.04 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 7.86 49.11 47.15 65.00 640.00 36.36 -76.53%

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