[JIANKUN] YoY Annualized Quarter 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- -371.54%
YoY- 88.85%
View:
Show?
Annualized Quarter Result
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 105,196 69,270 62,954 61,368 61,684 60,376 59,514 8.80%
PBT 7,720 508 60 -706 -6,332 -2,464 -3,700 -
Tax -1,376 -358 -180 0 0 -710 3,700 -
NP 6,344 150 -120 -706 -6,332 -3,174 0 -
-
NP to SH 6,344 150 -120 -706 -6,332 -3,174 -4,070 -
-
Tax Rate 17.82% 70.47% 300.00% - - - - -
Total Cost 98,852 69,120 63,074 62,074 68,016 63,550 59,514 7.80%
-
Net Worth 44,624 1,832 610 1,199 1,444 6,264 6,261 33.75%
Dividend
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 44,624 1,832 610 1,199 1,444 6,264 6,261 33.75%
NOSH 51,134 53,571 54,545 51,911 52,158 52,203 52,179 -0.29%
Ratio Analysis
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.03% 0.22% -0.19% -1.15% -10.27% -5.26% 0.00% -
ROE 14.22% 8.19% -19.64% -58.87% -438.27% -50.67% -65.00% -
Per Share
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 205.73 129.30 115.42 118.22 118.26 115.65 114.06 9.12%
EPS 12.46 0.28 -0.22 -1.36 -12.14 -6.08 -7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8727 0.0342 0.0112 0.0231 0.0277 0.12 0.12 34.15%
Adjusted Per Share Value based on latest NOSH - 52,249
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.38 13.42 12.20 11.89 11.95 11.70 11.53 8.80%
EPS 1.23 0.03 -0.02 -0.14 -1.23 -0.61 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0035 0.0012 0.0023 0.0028 0.0121 0.0121 33.80%
Price Multiplier on Financial Quarter End Date
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/06/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.74 0.39 0.54 0.72 0.74 0.60 1.00 -
P/RPS 0.36 0.30 0.47 0.61 0.63 0.52 0.88 -12.39%
P/EPS 5.96 139.29 -245.45 -52.94 -6.10 -9.87 -12.82 -
EY 16.77 0.72 -0.41 -1.89 -16.41 -10.13 -7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 11.40 48.21 31.17 26.71 5.00 8.33 -28.67%
Price Multiplier on Announcement Date
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/08/08 24/11/06 22/11/05 22/11/04 27/11/03 27/11/02 23/11/01 -
Price 0.64 1.09 0.55 0.84 0.66 0.60 1.33 -
P/RPS 0.31 0.84 0.48 0.71 0.56 0.52 1.17 -17.85%
P/EPS 5.16 389.29 -250.00 -61.76 -5.44 -9.87 -17.05 -
EY 19.39 0.26 -0.40 -1.62 -18.39 -10.13 -5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 31.87 49.11 36.36 23.83 5.00 11.08 -33.15%

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