[JIANKUN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -846.6%
YoY- -6655.15%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,897 24,943 19,264 9,284 109,266 78,992 48,750 -27.75%
PBT -23,922 -22,069 -20,403 -20,333 -1,169 -748 33 -
Tax -86 -86 0 0 -979 -667 -440 -66.22%
NP -24,008 -22,155 -20,403 -20,333 -2,148 -1,415 -407 1404.11%
-
NP to SH -24,008 -22,705 -20,403 -20,333 -2,148 -1,415 -407 1404.11%
-
Tax Rate - - - - - - 1,333.33% -
Total Cost 53,905 47,098 39,667 29,617 111,414 80,407 49,157 6.32%
-
Net Worth 17,890 20,216 21,929 22,114 42,500 43,076 44,240 -45.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 17,890 20,216 21,929 22,114 42,500 43,076 44,240 -45.22%
NOSH 50,896 52,159 50,892 50,896 50,977 50,899 50,874 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -80.30% -88.82% -105.91% -219.01% -1.97% -1.79% -0.83% -
ROE -134.20% -112.31% -93.04% -91.94% -5.05% -3.28% -0.92% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.74 47.82 37.85 18.24 214.34 155.19 95.82 -27.77%
EPS -47.17 -43.53 -40.09 -39.95 -4.22 -2.78 -0.80 1403.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.3876 0.4309 0.4345 0.8337 0.8463 0.8696 -45.24%
Adjusted Per Share Value based on latest NOSH - 50,896
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.05 5.05 3.90 1.88 22.12 15.99 9.87 -27.77%
EPS -4.86 -4.60 -4.13 -4.12 -0.43 -0.29 -0.08 1433.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0409 0.0444 0.0448 0.086 0.0872 0.0896 -45.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.34 0.40 0.41 0.35 0.34 0.26 -
P/RPS 0.36 0.71 1.06 2.25 0.16 0.22 0.27 21.07%
P/EPS -0.45 -0.78 -1.00 -1.03 -8.31 -12.23 -32.50 -94.18%
EY -224.62 -128.03 -100.22 -97.44 -12.04 -8.18 -3.08 1631.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.88 0.93 0.94 0.42 0.40 0.30 58.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 18/11/10 20/08/10 20/05/10 08/01/10 16/11/09 12/08/09 -
Price 0.61 0.28 0.26 0.35 0.40 0.33 0.29 -
P/RPS 1.04 0.59 0.69 1.92 0.19 0.21 0.30 128.53%
P/EPS -1.29 -0.64 -0.65 -0.88 -9.49 -11.87 -36.25 -89.11%
EY -77.33 -155.46 -154.19 -114.14 -10.53 -8.42 -2.76 816.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.72 0.60 0.81 0.48 0.39 0.33 202.02%

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