[JIANKUN] QoQ TTM Result on 31-Mar-2005 [#4]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 9.01%
YoY- 60.77%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 64,047 62,283 62,088 61,490 59,396 59,568 59,279 5.27%
PBT 310 -1,146 -1,627 -1,529 -1,491 -861 -2,002 -
Tax -178 -76 -43 14 -174 -188 -188 -3.56%
NP 132 -1,222 -1,670 -1,515 -1,665 -1,049 -2,190 -
-
NP to SH 132 -1,222 -1,670 -1,515 -1,665 -1,049 -2,190 -
-
Tax Rate 57.42% - - - - - - -
Total Cost 63,915 63,505 63,758 63,005 61,061 60,617 61,469 2.62%
-
Net Worth 3,103 559 651 312 52 1,206 1,662 51.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,103 559 651 312 52 1,206 1,662 51.45%
NOSH 51,891 50,000 52,941 52,107 52,107 52,249 54,166 -2.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.21% -1.96% -2.69% -2.46% -2.80% -1.76% -3.69% -
ROE 4.25% -218.21% -256.46% -484.58% -3,195.35% -86.91% -131.70% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.42 124.57 117.28 118.01 113.99 114.01 109.44 8.32%
EPS 0.25 -2.44 -3.15 -2.91 -3.20 -2.01 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0112 0.0123 0.006 0.001 0.0231 0.0307 55.78%
Adjusted Per Share Value based on latest NOSH - 52,107
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.41 12.07 12.03 11.91 11.51 11.54 11.49 5.25%
EPS 0.03 -0.24 -0.32 -0.29 -0.32 -0.20 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0011 0.0013 0.0006 0.0001 0.0023 0.0032 51.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.57 0.54 0.52 0.52 0.63 0.72 0.73 -
P/RPS 0.46 0.43 0.44 0.44 0.55 0.63 0.67 -22.12%
P/EPS 224.08 -22.09 -16.48 -17.89 -19.72 -35.86 -18.06 -
EY 0.45 -4.53 -6.07 -5.59 -5.07 -2.79 -5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.53 48.21 42.28 86.67 630.00 31.17 23.78 -45.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 17/08/05 27/05/05 22/02/05 22/11/04 27/08/04 -
Price 0.47 0.55 0.58 0.39 0.64 0.84 0.87 -
P/RPS 0.38 0.44 0.49 0.33 0.56 0.74 0.79 -38.52%
P/EPS 184.77 -22.50 -18.39 -13.41 -20.03 -41.84 -21.52 -
EY 0.54 -4.44 -5.44 -7.45 -4.99 -2.39 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.86 49.11 47.15 65.00 640.00 36.36 28.34 -57.37%

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