[JIANKUN] QoQ TTM Result on 30-Sep-2004 [#2]

Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 52.1%
YoY- 82.08%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 62,088 61,490 59,396 59,568 59,279 59,726 60,327 1.93%
PBT -1,627 -1,529 -1,491 -861 -2,002 -3,674 -4,798 -51.40%
Tax -43 14 -174 -188 -188 -188 199 -
NP -1,670 -1,515 -1,665 -1,049 -2,190 -3,862 -4,599 -49.13%
-
NP to SH -1,670 -1,515 -1,665 -1,049 -2,190 -3,862 -4,599 -49.13%
-
Tax Rate - - - - - - - -
Total Cost 63,758 63,005 61,061 60,617 61,469 63,588 64,926 -1.20%
-
Net Worth 651 312 52 1,206 1,662 1,298 1,133 -30.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 651 312 52 1,206 1,662 1,298 1,133 -30.90%
NOSH 52,941 52,107 52,107 52,249 54,166 51,724 52,000 1.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.69% -2.46% -2.80% -1.76% -3.69% -6.47% -7.62% -
ROE -256.46% -484.58% -3,195.35% -86.91% -131.70% -297.47% -405.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.28 118.01 113.99 114.01 109.44 115.47 116.01 0.72%
EPS -3.15 -2.91 -3.20 -2.01 -4.04 -7.47 -8.84 -49.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.006 0.001 0.0231 0.0307 0.0251 0.0218 -31.74%
Adjusted Per Share Value based on latest NOSH - 52,249
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.03 11.91 11.51 11.54 11.49 11.57 11.69 1.93%
EPS -0.32 -0.29 -0.32 -0.20 -0.42 -0.75 -0.89 -49.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0006 0.0001 0.0023 0.0032 0.0025 0.0022 -29.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.52 0.52 0.63 0.72 0.73 1.01 0.78 -
P/RPS 0.44 0.44 0.55 0.63 0.67 0.87 0.67 -24.46%
P/EPS -16.48 -17.89 -19.72 -35.86 -18.06 -13.53 -8.82 51.76%
EY -6.07 -5.59 -5.07 -2.79 -5.54 -7.39 -11.34 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.28 86.67 630.00 31.17 23.78 40.24 35.78 11.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 27/05/05 22/02/05 22/11/04 27/08/04 31/05/04 25/02/04 -
Price 0.58 0.39 0.64 0.84 0.87 0.96 0.78 -
P/RPS 0.49 0.33 0.56 0.74 0.79 0.83 0.67 -18.84%
P/EPS -18.39 -13.41 -20.03 -41.84 -21.52 -12.86 -8.82 63.28%
EY -5.44 -7.45 -4.99 -2.39 -4.65 -7.78 -11.34 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 47.15 65.00 640.00 36.36 28.34 38.25 35.78 20.21%

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