[JIANKUN] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 66.67%
YoY- 83.0%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,944 66,238 63,538 62,954 63,800 61,490 60,129 8.51%
PBT 608 646 412 60 -132 -1,529 -2,038 -
Tax -392 -638 -236 -180 -228 14 18 -
NP 216 8 176 -120 -360 -1,515 -2,020 -
-
NP to SH 216 8 176 -120 -360 -1,515 -2,020 -
-
Tax Rate 64.47% 98.76% 57.28% 300.00% - - - -
Total Cost 67,728 66,230 63,362 63,074 64,160 63,005 62,149 5.91%
-
Net Worth 1,841 2,319 3,157 610 651 313 52 985.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,841 2,319 3,157 610 651 313 52 985.26%
NOSH 53,999 40,000 52,799 54,545 52,941 52,241 52,241 2.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.32% 0.01% 0.28% -0.19% -0.56% -2.46% -3.36% -
ROE 11.73% 0.34% 5.57% -19.64% -55.28% -483.33% -3,866.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 125.82 165.60 120.34 115.42 120.51 117.70 115.10 6.13%
EPS 0.40 0.02 0.33 -0.22 -0.68 -2.90 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.058 0.0598 0.0112 0.0123 0.006 0.001 958.38%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.16 12.83 12.31 12.20 12.36 11.91 11.65 8.48%
EPS 0.04 0.00 0.03 -0.02 -0.07 -0.29 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0045 0.0061 0.0012 0.0013 0.0006 0.0001 997.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.50 0.57 0.54 0.52 0.52 0.63 -
P/RPS 0.16 0.30 0.47 0.47 0.43 0.44 0.55 -56.19%
P/EPS 50.00 2,500.00 171.00 -245.45 -76.47 -17.93 -16.29 -
EY 2.00 0.04 0.58 -0.41 -1.31 -5.58 -6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 8.62 9.53 48.21 42.28 86.67 630.00 -95.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 27/05/05 22/02/05 -
Price 0.17 0.24 0.47 0.55 0.58 0.39 0.64 -
P/RPS 0.14 0.14 0.39 0.48 0.48 0.33 0.56 -60.41%
P/EPS 42.50 1,200.00 141.00 -250.00 -85.29 -13.45 -16.55 -
EY 2.35 0.08 0.71 -0.40 -1.17 -7.44 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.99 4.14 7.86 49.11 47.15 65.00 640.00 -96.10%

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