[JIANKUN] QoQ TTM 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- 110.8%
YoY- 107.93%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,396 67,274 66,238 64,047 62,283 62,088 61,490 8.38%
PBT 871 832 647 310 -1,146 -1,627 -1,529 -
Tax -728 -680 -639 -178 -76 -43 14 -
NP 143 152 8 132 -1,222 -1,670 -1,515 -
-
NP to SH 143 152 8 132 -1,222 -1,670 -1,515 -
-
Tax Rate 83.58% 81.73% 98.76% 57.42% - - - -
Total Cost 69,253 67,122 66,230 63,915 63,505 63,758 63,005 6.50%
-
Net Worth 1,795 1,841 2,996 3,103 559 651 312 220.73%
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 1,795 1,841 2,996 3,103 559 651 312 220.73%
NOSH 52,500 53,999 51,666 51,891 50,000 52,941 52,107 0.50%
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 0.21% 0.23% 0.01% 0.21% -1.96% -2.69% -2.46% -
ROE 7.96% 8.25% 0.27% 4.25% -218.21% -256.46% -484.58% -
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 132.18 124.58 128.20 123.42 124.57 117.28 118.01 7.84%
EPS 0.27 0.28 0.02 0.25 -2.44 -3.15 -2.91 -
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 13.45 13.03 12.83 12.41 12.07 12.03 11.91 8.43%
EPS 0.03 0.03 0.00 0.03 -0.24 -0.32 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0036 0.0058 0.006 0.0011 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 0.39 0.46 0.43 0.44 0.44 -22.51%
P/EPS 143.18 71.05 3,229.17 224.08 -22.09 -16.48 -17.89 -
EY 0.70 1.41 0.03 0.45 -4.53 -6.07 -5.59 -
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 0.82 0.14 0.19 0.38 0.44 0.49 0.33 83.35%
P/EPS 400.17 60.39 1,550.00 184.77 -22.50 -18.39 -13.41 -
EY 0.25 1.66 0.06 0.54 -4.44 -5.44 -7.45 -
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