[JIANKUN] QoQ TTM Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -93.94%
YoY- 100.53%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,846 69,396 67,274 66,238 64,047 62,283 62,088 8.14%
PBT 15,158 871 832 647 310 -1,146 -1,627 -
Tax -954 -728 -680 -639 -178 -76 -43 685.11%
NP 14,204 143 152 8 132 -1,222 -1,670 -
-
NP to SH 14,204 143 152 8 132 -1,222 -1,670 -
-
Tax Rate 6.29% 83.58% 81.73% 98.76% 57.42% - - -
Total Cost 55,642 69,253 67,122 66,230 63,915 63,505 63,758 -8.65%
-
Net Worth 16,242 1,795 1,841 2,996 3,103 559 651 748.84%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 16,242 1,795 1,841 2,996 3,103 559 651 748.84%
NOSH 52,208 52,500 53,999 51,666 51,891 50,000 52,941 -0.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.34% 0.21% 0.23% 0.01% 0.21% -1.96% -2.69% -
ROE 87.45% 7.96% 8.25% 0.27% 4.25% -218.21% -256.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.78 132.18 124.58 128.20 123.42 124.57 117.28 9.14%
EPS 27.21 0.27 0.28 0.02 0.25 -2.44 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.0342 0.0341 0.058 0.0598 0.0112 0.0123 756.59%
Adjusted Per Share Value based on latest NOSH - 51,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.53 13.45 13.03 12.83 12.41 12.07 12.03 8.12%
EPS 2.75 0.03 0.03 0.00 0.03 -0.24 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0035 0.0036 0.0058 0.006 0.0011 0.0013 732.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.67 0.39 0.20 0.50 0.57 0.54 0.52 -
P/RPS 0.50 0.30 0.16 0.39 0.46 0.43 0.44 8.87%
P/EPS 2.46 143.18 71.05 3,229.17 224.08 -22.09 -16.48 -
EY 40.61 0.70 1.41 0.03 0.45 -4.53 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 11.40 5.87 8.62 9.53 48.21 42.28 -86.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 24/11/06 29/08/06 30/05/06 24/02/06 22/11/05 17/08/05 -
Price 0.72 1.09 0.17 0.24 0.47 0.55 0.58 -
P/RPS 0.54 0.82 0.14 0.19 0.38 0.44 0.49 6.67%
P/EPS 2.65 400.17 60.39 1,550.00 184.77 -22.50 -18.39 -
EY 37.79 0.25 1.66 0.06 0.54 -4.44 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 31.87 4.99 4.14 7.86 49.11 47.15 -86.53%

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