[JIANKUN] QoQ Cumulative 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- 3.72%
YoY- 98.99%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,645 15,336 11,677 7,997 4,581 29,897 24,943 -77.56%
PBT -824 -1,321 -178 -207 -215 -23,922 -22,069 -88.80%
Tax 0 58 0 0 0 -86 -86 -
NP -824 -1,263 -178 -207 -215 -24,008 -22,155 -88.83%
-
NP to SH -824 -1,263 -178 -207 -215 -24,008 -22,705 -89.01%
-
Tax Rate - - - - - - - -
Total Cost 3,469 16,599 11,855 8,204 4,796 53,905 47,098 -82.40%
-
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 -5.23% -7.48% -1.03% -1.21% -1.23% -134.20% -112.31% -
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 5.20 30.18 22.96 15.84 8.95 58.74 47.82 -77.18%
EPS -1.62 -2.48 -0.35 -0.41 -0.42 -47.17 -43.53 -88.83%
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 0.51 2.97 2.26 1.55 0.89 5.79 4.83 -77.62%
EPS -0.16 -0.24 -0.03 -0.04 -0.04 -4.65 -4.40 -89.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0327 0.0334 0.0333 0.0338 0.0347 0.0392 -15.39%
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 12.50 2.15 2.96 4.42 10.06 0.36 0.71 575.57%
P/EPS -40.12 -26.15 -194.29 -170.73 -214.29 -0.45 -0.78 1279.75%
EY -2.49 -3.82 -0.51 -0.59 -0.47 -224.62 -128.03 -92.75%
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 9.42 2.39 2.66 4.42 7.93 1.04 0.59 532.99%
P/EPS -30.25 -28.97 -174.29 -170.73 -169.05 -1.29 -0.64 1204.20%
EY -3.31 -3.45 -0.57 -0.59 -0.59 -77.33 -155.46 -92.30%
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