[JIANKUN] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.02%
YoY- -131.62%
Quarter Report
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 17,784 14,291 11,463 8,131 6,076 5,308 5,429 120.72%
PBT -1,671 -1,585 -1,207 -1,196 -889 -1,053 -1,966 -10.28%
Tax 726 681 550 -25 -201 -156 -25 -
NP -945 -904 -657 -1,221 -1,090 -1,209 -1,991 -39.18%
-
NP to SH -945 -904 -657 -1,221 -1,090 -1,209 -1,991 -39.18%
-
Tax Rate - - - - - - - -
Total Cost 18,729 15,195 12,120 9,352 7,166 6,517 7,420 85.48%
-
Net Worth 47,294 49,317 49,371 44,079 43,421 45,000 44,695 3.84%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 47,294 49,317 49,371 44,079 43,421 45,000 44,695 3.84%
NOSH 152,564 154,117 154,285 151,999 149,729 150,000 151,304 0.55%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.31% -6.33% -5.73% -15.02% -17.94% -22.78% -36.67% -
ROE -2.00% -1.83% -1.33% -2.77% -2.51% -2.69% -4.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.66 9.27 7.43 5.35 4.06 3.54 3.59 119.47%
EPS -0.62 -0.59 -0.43 -0.80 -0.73 -0.81 -1.32 -39.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.29 0.29 0.30 0.2954 3.27%
Adjusted Per Share Value based on latest NOSH - 151,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.45 2.77 2.22 1.58 1.18 1.03 1.05 121.17%
EPS -0.18 -0.18 -0.13 -0.24 -0.21 -0.23 -0.39 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.0956 0.0957 0.0854 0.0841 0.0872 0.0866 3.81%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.24 0.235 0.24 0.27 0.34 0.24 -
P/RPS 2.10 2.59 3.16 4.49 6.65 9.61 6.69 -53.84%
P/EPS -39.55 -40.92 -55.19 -29.88 -37.09 -42.18 -18.24 67.60%
EY -2.53 -2.44 -1.81 -3.35 -2.70 -2.37 -5.48 -40.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.73 0.83 0.93 1.13 0.81 -1.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 23/05/16 23/02/16 13/11/15 13/11/15 29/05/15 26/02/15 -
Price 0.24 0.255 0.22 0.24 0.24 0.275 0.31 -
P/RPS 2.06 2.75 2.96 4.49 5.91 7.77 8.64 -61.58%
P/EPS -38.75 -43.47 -51.66 -29.88 -32.97 -34.12 -23.56 39.37%
EY -2.58 -2.30 -1.94 -3.35 -3.03 -2.93 -4.24 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.69 0.83 0.83 0.92 1.05 -18.69%

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