[JIANKUN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 51.86%
YoY- 98.99%
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,580 15,336 15,569 15,994 18,324 29,897 33,257 -53.36%
PBT -3,296 -1,321 -237 -414 -860 -23,922 -29,425 -76.73%
Tax 0 58 0 0 0 -86 -114 -
NP -3,296 -1,263 -237 -414 -860 -24,008 -29,540 -76.79%
-
NP to SH -3,296 -1,263 -237 -414 -860 -24,008 -30,273 -77.16%
-
Tax Rate - - - - - - - -
Total Cost 13,876 16,599 15,806 16,408 19,184 53,905 62,797 -63.41%
-
Net Worth 15,747 16,877 17,245 17,160 17,461 17,890 20,216 -15.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 15,747 16,877 17,245 17,160 17,461 17,890 20,216 -15.32%
NOSH 50,864 50,820 50,857 50,487 51,190 50,896 52,159 -1.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -31.15% -8.24% -1.52% -2.59% -4.69% -80.30% -88.82% -
ROE -20.93% -7.48% -1.38% -2.41% -4.93% -134.20% -149.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.80 30.18 30.61 31.68 35.80 58.74 63.76 -52.57%
EPS -6.48 -2.48 -0.47 -0.82 -1.68 -47.17 -58.04 -76.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3321 0.3391 0.3399 0.3411 0.3515 0.3876 -13.89%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.14 3.10 3.15 3.24 3.71 6.05 6.73 -53.38%
EPS -0.67 -0.26 -0.05 -0.08 -0.17 -4.86 -6.13 -77.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0342 0.0349 0.0347 0.0353 0.0362 0.0409 -15.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.65 0.68 0.70 0.90 0.21 0.34 -
P/RPS 3.12 2.15 2.22 2.21 2.51 0.36 0.53 225.67%
P/EPS -10.03 -26.15 -145.71 -85.37 -53.57 -0.45 -0.59 560.01%
EY -9.97 -3.82 -0.69 -1.17 -1.87 -224.62 -170.71 -84.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.96 2.01 2.06 2.64 0.60 0.88 78.48%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 21/11/11 22/08/11 30/05/11 28/02/11 18/11/10 -
Price 0.49 0.72 0.61 0.70 0.71 0.61 0.28 -
P/RPS 2.36 2.39 1.99 2.21 1.98 1.04 0.44 206.09%
P/EPS -7.56 -28.97 -130.71 -85.37 -42.26 -1.29 -0.48 527.27%
EY -13.22 -3.45 -0.77 -1.17 -2.37 -77.33 -207.29 -84.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.17 1.80 2.06 2.08 1.74 0.72 68.78%

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