[JIANKUN] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 99.66%
YoY- 33.96%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
Revenue 1,226 2,839 3,416 9,980 32,835 29,360 17,649 -32.62%
PBT -484 130 8 -70 111 911 102 -
Tax 0 0 0 0 -217 -415 -81 -
NP -484 130 8 -70 -106 496 21 -
-
NP to SH -484 130 8 -70 -106 496 21 -
-
Tax Rate - 0.00% 0.00% - 195.50% 45.55% 79.41% -
Total Cost 1,710 2,709 3,408 10,050 32,941 28,864 17,628 -29.21%
-
Net Worth 14,815 15,930 13,595 21,544 43,894 44,624 1,795 36.68%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
Net Worth 14,815 15,930 13,595 21,544 43,894 44,624 1,795 36.68%
NOSH 50,947 50,000 40,000 49,999 50,476 51,134 52,500 -0.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
NP Margin -39.48% 4.58% 0.23% -0.70% -0.32% 1.69% 0.12% -
ROE -3.27% 0.82% 0.06% -0.32% -0.24% 1.11% 1.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
RPS 2.41 5.68 8.54 19.96 65.05 57.42 33.62 -32.31%
EPS -0.95 0.26 0.02 -0.14 -0.21 0.97 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2908 0.3186 0.3399 0.4309 0.8696 0.8727 0.0342 37.29%
Adjusted Per Share Value based on latest NOSH - 49,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
RPS 0.24 0.55 0.66 1.93 6.36 5.69 3.42 -32.52%
EPS -0.09 0.03 0.00 -0.01 -0.02 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0309 0.0263 0.0417 0.085 0.0865 0.0035 36.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/09/06 -
Price 0.35 0.47 0.70 0.40 0.26 0.74 0.39 -
P/RPS 14.54 8.28 8.20 2.00 0.40 1.29 1.16 45.41%
P/EPS -36.84 180.77 3,500.00 -285.71 -123.81 76.29 975.00 -
EY -2.71 0.55 0.03 -0.35 -0.81 1.31 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.48 2.06 0.93 0.30 0.85 11.40 -28.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/09/06 CAGR
Date 14/08/13 15/08/12 22/08/11 20/08/10 12/08/09 14/08/08 24/11/06 -
Price 0.30 0.40 0.70 0.26 0.29 0.64 1.09 -
P/RPS 12.47 7.04 8.20 1.30 0.45 1.11 3.24 22.08%
P/EPS -31.58 153.85 3,500.00 -185.71 -138.10 65.98 2,725.00 -
EY -3.17 0.65 0.03 -0.54 -0.72 1.52 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.26 2.06 0.60 0.33 0.73 31.87 -39.84%

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