[JIANKUN] YoY TTM 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- 52.1%
YoY- 82.08%
View:
Show?
TTM Result
30/06/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 92,089 69,396 62,283 59,568 60,910 59,575 58,811 6.86%
PBT 4,713 871 -1,146 -861 -5,990 -2,045 -3,198 -
Tax -893 -728 -76 -188 135 -773 2,610 -
NP 3,820 143 -1,222 -1,049 -5,855 -2,818 -588 -
-
NP to SH 3,820 143 -1,222 -1,049 -5,855 -2,818 -4,041 -
-
Tax Rate 18.95% 83.58% - - - - - -
Total Cost 88,269 69,253 63,505 60,617 66,765 62,393 59,399 6.04%
-
Net Worth 44,624 1,795 559 1,206 1,444 6,253 6,259 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 1,795 559 1,206 1,444 6,253 6,259 33.75%
NOSH 51,134 52,500 50,000 52,249 52,140 52,108 52,160 -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 4.15% 0.21% -1.96% -1.76% -9.61% -4.73% -1.00% -
ROE 8.56% 7.96% -218.21% -86.91% -405.39% -45.07% -64.56% -
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 180.09 132.18 124.57 114.01 116.82 114.33 112.75 7.18%
EPS 7.47 0.27 -2.44 -2.01 -11.23 -5.41 -7.75 -
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 17.84 13.45 12.07 11.54 11.80 11.54 11.40 6.85%
EPS 0.74 0.03 -0.24 -0.20 -1.13 -0.55 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0035 0.0011 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 0.41 0.30 0.43 0.63 0.63 0.52 0.89 -10.84%
P/EPS 9.91 143.18 -22.09 -35.86 -6.59 -11.09 -12.91 -
EY 10.10 0.70 -4.53 -2.79 -15.17 -9.01 -7.75 -
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 - -
Price 0.64 1.09 0.55 0.84 0.66 0.60 0.00 -
P/RPS 0.36 0.82 0.44 0.74 0.56 0.52 0.00 -
P/EPS 8.57 400.17 -22.50 -41.84 -5.88 -11.09 0.00 -
EY 11.67 0.25 -4.44 -2.39 -17.01 -9.01 0.00 -
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 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