[JIANKUN] QoQ Annualized 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- 49.83%
YoY- -4913.02%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 18,324 29,897 33,257 38,528 37,136 109,266 105,322 -68.86%
PBT -860 -23,922 -29,425 -40,806 -81,332 -1,169 -997 -9.39%
Tax 0 -86 -114 0 0 -979 -889 -
NP -860 -24,008 -29,540 -40,806 -81,332 -2,148 -1,886 -40.78%
-
NP to SH -860 -24,008 -30,273 -40,806 -81,332 -2,148 -1,886 -40.78%
-
Tax Rate - - - - - - - -
Total Cost 19,184 53,905 62,797 79,334 118,468 111,414 107,209 -68.27%
-
Net Worth 17,461 17,890 20,216 21,929 22,114 42,500 43,076 -45.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 17,461 17,890 20,216 21,929 22,114 42,500 43,076 -45.25%
NOSH 51,190 50,896 52,159 50,892 50,896 50,977 50,899 0.38%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.69% -80.30% -88.82% -105.91% -219.01% -1.97% -1.79% -
ROE -4.93% -134.20% -149.74% -186.08% -367.78% -5.05% -4.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.80 58.74 63.76 75.70 72.96 214.34 206.92 -68.98%
EPS -1.68 -47.17 -58.04 -80.18 -159.80 -4.22 -3.71 -41.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3515 0.3876 0.4309 0.4345 0.8337 0.8463 -45.46%
Adjusted Per Share Value based on latest NOSH - 49,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.71 6.05 6.73 7.80 7.52 22.12 21.32 -68.86%
EPS -0.17 -4.86 -6.13 -8.26 -16.46 -0.43 -0.38 -41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0362 0.0409 0.0444 0.0448 0.086 0.0872 -45.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.90 0.21 0.34 0.40 0.41 0.35 0.34 -
P/RPS 2.51 0.36 0.53 0.53 0.56 0.16 0.16 527.71%
P/EPS -53.57 -0.45 -0.59 -0.50 -0.26 -8.31 -9.17 224.71%
EY -1.87 -224.62 -170.71 -200.45 -389.76 -12.04 -10.90 -69.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.60 0.88 0.93 0.94 0.42 0.40 252.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 18/11/10 20/08/10 20/05/10 08/01/10 16/11/09 -
Price 0.71 0.61 0.28 0.26 0.35 0.40 0.33 -
P/RPS 1.98 1.04 0.44 0.34 0.48 0.19 0.16 435.83%
P/EPS -42.26 -1.29 -0.48 -0.32 -0.22 -9.49 -8.90 182.77%
EY -2.37 -77.33 -207.29 -308.38 -456.57 -10.53 -11.23 -64.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.74 0.72 0.60 0.81 0.48 0.39 205.56%

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