[JIANKUN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -93.94%
YoY- 100.53%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,261 34,635 16,986 66,238 47,654 31,477 15,950 117.31%
PBT 14,821 254 152 646 309 30 -33 -
Tax -493 -179 -98 -638 -177 -90 -57 319.70%
NP 14,328 75 54 8 132 -60 -90 -
-
NP to SH 14,328 75 54 8 132 -60 -90 -
-
Tax Rate 3.33% 70.47% 64.47% 98.76% 57.28% 300.00% - -
Total Cost 36,933 34,560 16,932 66,230 47,522 31,537 16,040 74.10%
-
Net Worth 16,238 1,832 1,841 2,319 3,157 610 651 748.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 16,238 1,832 1,841 2,319 3,157 610 651 748.70%
NOSH 52,196 53,571 53,999 40,000 52,800 54,545 52,941 -0.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.95% 0.22% 0.32% 0.01% 0.28% -0.19% -0.56% -
ROE 88.24% 4.09% 2.93% 0.34% 4.18% -9.82% -13.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 98.21 64.65 31.46 165.60 90.25 57.71 30.13 119.36%
EPS 27.45 0.14 0.10 0.02 0.25 -0.11 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.0342 0.0341 0.058 0.0598 0.0112 0.0123 756.59%
Adjusted Per Share Value based on latest NOSH - 51,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.93 6.71 3.29 12.83 9.23 6.10 3.09 117.30%
EPS 2.78 0.01 0.01 0.00 0.03 -0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0035 0.0036 0.0045 0.0061 0.0012 0.0013 732.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.67 0.39 0.20 0.50 0.57 0.54 0.52 -
P/RPS 0.68 0.60 0.64 0.30 0.63 0.94 1.73 -46.24%
P/EPS 2.44 278.57 200.00 2,500.00 228.00 -490.91 -305.88 -
EY 40.97 0.36 0.50 0.04 0.44 -0.20 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 11.40 5.87 8.62 9.53 48.21 42.28 -86.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 24/11/06 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 -
Price 0.72 1.09 0.17 0.24 0.47 0.55 0.58 -
P/RPS 0.73 1.69 0.54 0.14 0.52 0.95 1.93 -47.60%
P/EPS 2.62 778.57 170.00 1,200.00 188.00 -500.00 -341.18 -
EY 38.13 0.13 0.59 0.08 0.53 -0.20 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 31.87 4.99 4.14 7.86 49.11 47.15 -86.53%

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