[JIANKUN] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -30.56%
YoY- 225.0%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 38,528 97,500 105,196 69,270 62,954 61,368 61,684 -6.73%
PBT -40,806 66 7,720 508 60 -706 -6,332 31.77%
Tax 0 -880 -1,376 -358 -180 0 0 -
NP -40,806 -814 6,344 150 -120 -706 -6,332 31.77%
-
NP to SH -40,806 -814 6,344 150 -120 -706 -6,332 31.77%
-
Tax Rate - 1,333.33% 17.82% 70.47% 300.00% - - -
Total Cost 79,334 98,314 98,852 69,120 63,074 62,074 68,016 2.30%
-
Net Worth 21,929 44,240 44,624 1,832 610 1,199 1,444 49.60%
Dividend
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 21,929 44,240 44,624 1,832 610 1,199 1,444 49.60%
NOSH 50,892 50,874 51,134 53,571 54,545 51,911 52,158 -0.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -105.91% -0.83% 6.03% 0.22% -0.19% -1.15% -10.27% -
ROE -186.08% -1.84% 14.22% 8.19% -19.64% -58.87% -438.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.70 191.65 205.73 129.30 115.42 118.22 118.26 -6.39%
EPS -80.18 -1.60 12.46 0.28 -0.22 -1.36 -12.14 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4309 0.8696 0.8727 0.0342 0.0112 0.0231 0.0277 50.13%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.47 18.89 20.38 13.42 12.20 11.89 11.95 -6.72%
EPS -7.91 -0.16 1.23 0.03 -0.02 -0.14 -1.23 31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0857 0.0865 0.0035 0.0012 0.0023 0.0028 49.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.40 0.26 0.74 0.39 0.54 0.72 0.74 -
P/RPS 0.53 0.14 0.36 0.30 0.47 0.61 0.63 -2.52%
P/EPS -0.50 -16.25 5.96 139.29 -245.45 -52.94 -6.10 -30.95%
EY -200.45 -6.15 16.77 0.72 -0.41 -1.89 -16.41 44.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.30 0.85 11.40 48.21 31.17 26.71 -39.17%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/08/10 12/08/09 14/08/08 24/11/06 22/11/05 22/11/04 27/11/03 -
Price 0.26 0.29 0.64 1.09 0.55 0.84 0.66 -
P/RPS 0.34 0.15 0.31 0.84 0.48 0.71 0.56 -7.12%
P/EPS -0.32 -18.13 5.16 389.29 -250.00 -61.76 -5.44 -34.26%
EY -308.38 -5.52 19.39 0.26 -0.40 -1.62 -18.39 51.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.73 31.87 49.11 36.36 23.83 -42.02%

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