[JIANKUN] QoQ TTM 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- -863.08%
YoY- -12873.14%
View:
Show?
TTM 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 55,217 79,780 102,635 109,266 95,751 98,038 -54.59%
PBT -23,916 -22,490 -21,605 -21,424 -1,169 -1,271 -150 2813.30%
Tax -86 -398 -539 -756 -979 -213 -277 -54.05%
NP -24,002 -22,888 -22,144 -22,180 -2,148 -1,484 -427 1356.66%
-
NP to SH -24,002 -22,888 -22,317 -22,353 -2,321 -1,657 -427 1356.66%
-
Tax Rate - - - - - - - -
Total Cost 53,899 78,105 101,924 124,815 111,414 97,235 98,465 -33.01%
-
Net Worth 17,884 24,844 21,544 22,114 42,156 43,084 43,894 -44.95%
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 17,884 24,844 21,544 22,114 42,156 43,084 43,894 -44.95%
NOSH 50,881 64,098 49,999 50,896 50,566 50,909 50,476 0.53%
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 -80.28% -41.45% -27.76% -21.61% -1.97% -1.55% -0.44% -
ROE -134.20% -92.12% -103.58% -101.08% -5.51% -3.85% -0.97% -
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 58.76 86.14 159.56 201.66 216.09 188.08 194.23 -54.83%
EPS -47.17 -35.71 -44.63 -43.92 -4.59 -3.25 -0.85 1344.28%
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 11.18 16.15 20.78 22.12 19.38 19.85 -54.61%
EPS -4.86 -4.63 -4.52 -4.52 -0.47 -0.34 -0.09 1318.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0503 0.0436 0.0448 0.0853 0.0872 0.0889 -44.97%
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 0.39 0.25 0.20 0.16 0.18 0.13 96.83%
P/EPS -0.45 -0.95 -0.90 -0.93 -7.63 -10.45 -30.73 -93.96%
EY -224.63 -105.02 -111.59 -107.12 -13.11 -9.57 -3.25 1571.23%
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 0.33 0.16 0.17 0.19 0.18 0.15 262.32%
P/EPS -1.29 -0.78 -0.58 -0.80 -8.71 -10.14 -34.28 -88.70%
EY -77.33 -127.53 -171.67 -125.48 -11.48 -9.86 -2.92 783.18%
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