[JIANKUN] QoQ Quarter Result on 30-Sep-2006 [#2]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -61.11%
YoY- -30.0%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 18,988 16,527 16,627 17,649 16,986 18,584 16,177 11.30%
PBT 756 -569 14,567 102 152 337 280 94.25%
Tax -200 -205 -314 -81 -98 -461 -88 73.12%
NP 556 -774 14,253 21 54 -124 192 103.56%
-
NP to SH 556 -774 14,253 21 54 -124 192 103.56%
-
Tax Rate 26.46% - 2.16% 79.41% 64.47% 136.80% 31.43% -
Total Cost 18,432 17,301 2,374 17,628 16,932 18,708 15,985 9.98%
-
Net Worth 15,869 15,553 16,242 1,795 1,841 2,996 3,103 197.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,869 15,553 16,242 1,795 1,841 2,996 3,103 197.72%
NOSH 51,962 52,297 52,208 52,500 53,999 51,666 51,891 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.93% -4.68% 85.72% 0.12% 0.32% -0.67% 1.19% -
ROE 3.50% -4.98% 87.75% 1.17% 2.93% -4.14% 6.19% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.54 31.60 31.85 33.62 31.46 35.97 31.17 11.21%
EPS 1.07 -1.48 27.30 0.04 0.10 -0.24 0.37 103.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.2974 0.3111 0.0342 0.0341 0.058 0.0598 197.44%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.68 3.20 3.22 3.42 3.29 3.60 3.13 11.42%
EPS 0.11 -0.15 2.76 0.00 0.01 -0.02 0.04 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0301 0.0315 0.0035 0.0036 0.0058 0.006 197.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.80 0.67 0.39 0.20 0.50 0.57 -
P/RPS 1.83 2.53 2.10 1.16 0.64 1.39 1.83 0.00%
P/EPS 62.62 -54.05 2.45 975.00 200.00 -208.33 154.05 -45.21%
EY 1.60 -1.85 40.75 0.10 0.50 -0.48 0.65 82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.69 2.15 11.40 5.87 8.62 9.53 -62.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 24/11/06 29/08/06 30/05/06 24/02/06 -
Price 0.93 0.68 0.72 1.09 0.17 0.24 0.47 -
P/RPS 2.55 2.15 2.26 3.24 0.54 0.67 1.51 41.94%
P/EPS 86.92 -45.95 2.64 2,725.00 170.00 -100.00 127.03 -22.40%
EY 1.15 -2.18 37.92 0.04 0.59 -1.00 0.79 28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.29 2.31 31.87 4.99 4.14 7.86 -46.89%

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