[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 246.67%
YoY- 108.71%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,270 67,944 66,238 63,538 62,954 63,800 61,490 8.25%
PBT 508 608 646 412 60 -132 -1,529 -
Tax -358 -392 -638 -236 -180 -228 14 -
NP 150 216 8 176 -120 -360 -1,515 -
-
NP to SH 150 216 8 176 -120 -360 -1,515 -
-
Tax Rate 70.47% 64.47% 98.76% 57.28% 300.00% - - -
Total Cost 69,120 67,728 66,230 63,362 63,074 64,160 63,005 6.36%
-
Net Worth 1,832 1,841 2,319 3,157 610 651 313 224.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,832 1,841 2,319 3,157 610 651 313 224.42%
NOSH 53,571 53,999 40,000 52,799 54,545 52,941 52,241 1.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.22% 0.32% 0.01% 0.28% -0.19% -0.56% -2.46% -
ROE 8.19% 11.73% 0.34% 5.57% -19.64% -55.28% -483.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.30 125.82 165.60 120.34 115.42 120.51 117.70 6.46%
EPS 0.28 0.40 0.02 0.33 -0.22 -0.68 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0341 0.058 0.0598 0.0112 0.0123 0.006 218.75%
Adjusted Per Share Value based on latest NOSH - 51,891
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.42 13.16 12.83 12.31 12.20 12.36 11.91 8.27%
EPS 0.03 0.04 0.00 0.03 -0.02 -0.07 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0036 0.0045 0.0061 0.0012 0.0013 0.0006 223.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.39 0.20 0.50 0.57 0.54 0.52 0.52 -
P/RPS 0.30 0.16 0.30 0.47 0.47 0.43 0.44 -22.51%
P/EPS 139.29 50.00 2,500.00 171.00 -245.45 -76.47 -17.93 -
EY 0.72 2.00 0.04 0.58 -0.41 -1.31 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.40 5.87 8.62 9.53 48.21 42.28 86.67 -74.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 27/05/05 -
Price 1.09 0.17 0.24 0.47 0.55 0.58 0.39 -
P/RPS 0.84 0.14 0.14 0.39 0.48 0.48 0.33 86.32%
P/EPS 389.29 42.50 1,200.00 141.00 -250.00 -85.29 -13.45 -
EY 0.26 2.35 0.08 0.71 -0.40 -1.17 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.87 4.99 4.14 7.86 49.11 47.15 65.00 -37.79%

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