[JIANKUN] YoY TTM Result on 30-Jun-2005 [#1]

Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -10.23%
YoY- 23.74%
View:
Show?
TTM Result
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Revenue 81,717 69,791 67,274 62,088 59,279 60,737 60,180 4.63%
PBT 4,558 14,856 832 -1,627 -2,002 -5,026 -3,300 -
Tax -678 -800 -680 -43 -188 -36 3,300 -
NP 3,880 14,056 152 -1,670 -2,190 -5,062 0 -
-
NP to SH 3,880 14,056 152 -1,670 -2,190 -5,062 -3,939 -
-
Tax Rate 14.87% 5.39% 81.73% - - - - -
Total Cost 77,837 55,735 67,122 63,758 61,469 65,799 60,180 3.88%
-
Net Worth 44,589 15,869 1,841 651 1,662 2,808 6,262 33.71%
Dividend
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Net Worth 44,589 15,869 1,841 651 1,662 2,808 6,262 33.71%
NOSH 51,560 51,962 53,999 52,941 54,166 52,207 52,188 -0.17%
Ratio Analysis
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
NP Margin 4.75% 20.14% 0.23% -2.69% -3.69% -8.33% 0.00% -
ROE 8.70% 88.57% 8.25% -256.46% -131.70% -180.22% -62.90% -
Per Share
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
RPS 158.49 134.31 124.58 117.28 109.44 116.34 115.31 4.82%
EPS 7.53 27.05 0.28 -3.15 -4.04 -9.70 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8648 0.3054 0.0341 0.0123 0.0307 0.0538 0.12 33.95%
Adjusted Per Share Value based on latest NOSH - 52,941
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
RPS 15.83 13.52 13.03 12.03 11.49 11.77 11.66 4.62%
EPS 0.75 2.72 0.03 -0.32 -0.42 -0.98 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.0307 0.0036 0.0013 0.0032 0.0054 0.0121 33.77%
Price Multiplier on Financial Quarter End Date
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Date 31/03/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 -
Price 0.80 0.67 0.20 0.52 0.73 0.68 0.84 -
P/RPS 0.50 0.50 0.16 0.44 0.67 0.58 0.73 -5.44%
P/EPS 10.63 2.48 71.05 -16.48 -18.06 -7.01 -11.13 -
EY 9.41 40.37 1.41 -6.07 -5.54 -14.26 -8.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.19 5.87 42.28 23.78 12.64 7.00 -25.82%
Price Multiplier on Announcement Date
31/03/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Date 23/05/08 20/08/07 29/08/06 17/08/05 27/08/04 29/08/03 - -
Price 0.80 0.93 0.17 0.58 0.87 0.82 0.00 -
P/RPS 0.50 0.69 0.14 0.49 0.79 0.70 0.00 -
P/EPS 10.63 3.44 60.39 -18.39 -21.52 -8.46 0.00 -
EY 9.41 29.09 1.66 -5.44 -4.65 -11.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 3.05 4.99 47.15 28.34 15.24 0.00 -

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