[JIANKUN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.7%
YoY- -1017.69%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,569 15,994 18,324 29,897 33,257 38,528 37,136 -43.95%
PBT -237 -414 -860 -23,922 -29,425 -40,806 -81,332 -97.95%
Tax 0 0 0 -86 -114 0 0 -
NP -237 -414 -860 -24,008 -29,540 -40,806 -81,332 -97.95%
-
NP to SH -237 -414 -860 -24,008 -30,273 -40,806 -81,332 -97.95%
-
Tax Rate - - - - - - - -
Total Cost 15,806 16,408 19,184 53,905 62,797 79,334 118,468 -73.85%
-
Net Worth 17,245 17,160 17,461 17,890 20,216 21,929 22,114 -15.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 17,245 17,160 17,461 17,890 20,216 21,929 22,114 -15.26%
NOSH 50,857 50,487 51,190 50,896 52,159 50,892 50,896 -0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.52% -2.59% -4.69% -80.30% -88.82% -105.91% -219.01% -
ROE -1.38% -2.41% -4.93% -134.20% -149.74% -186.08% -367.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.61 31.68 35.80 58.74 63.76 75.70 72.96 -43.92%
EPS -0.47 -0.82 -1.68 -47.17 -58.04 -80.18 -159.80 -97.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.3399 0.3411 0.3515 0.3876 0.4309 0.4345 -15.22%
Adjusted Per Share Value based on latest NOSH - 50,881
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.15 3.24 3.71 6.05 6.73 7.80 7.52 -43.98%
EPS -0.05 -0.08 -0.17 -4.86 -6.13 -8.26 -16.46 -97.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0347 0.0353 0.0362 0.0409 0.0444 0.0448 -15.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.70 0.90 0.21 0.34 0.40 0.41 -
P/RPS 2.22 2.21 2.51 0.36 0.53 0.53 0.56 150.27%
P/EPS -145.71 -85.37 -53.57 -0.45 -0.59 -0.50 -0.26 6671.30%
EY -0.69 -1.17 -1.87 -224.62 -170.71 -200.45 -389.76 -98.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.06 2.64 0.60 0.88 0.93 0.94 65.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 30/05/11 28/02/11 18/11/10 20/08/10 20/05/10 -
Price 0.61 0.70 0.71 0.61 0.28 0.26 0.35 -
P/RPS 1.99 2.21 1.98 1.04 0.44 0.34 0.48 157.84%
P/EPS -130.71 -85.37 -42.26 -1.29 -0.48 -0.32 -0.22 6939.95%
EY -0.77 -1.17 -2.37 -77.33 -207.29 -308.38 -456.57 -98.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.06 2.08 1.74 0.72 0.60 0.81 70.20%

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