[JIANKUN] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 83.82%
YoY- 82.62%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,336 16,631 18,630 25,194 29,897 55,217 79,780 -66.59%
PBT -1,321 -2,024 -3,720 -3,798 -23,916 -22,490 -21,605 -84.40%
Tax 58 0 -86 -86 -86 -398 -539 -
NP -1,263 -2,024 -3,806 -3,884 -24,002 -22,888 -22,144 -85.10%
-
NP to SH -1,263 -2,024 -3,806 -3,884 -24,002 -22,888 -22,317 -85.18%
-
Tax Rate - - - - - - - -
Total Cost 16,599 18,655 22,436 29,078 53,899 78,105 101,924 -70.07%
-
Net Worth 16,884 16,955 13,595 17,461 17,884 24,844 21,544 -14.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 16,884 16,955 13,595 17,461 17,884 24,844 21,544 -14.95%
NOSH 50,858 50,000 40,000 51,190 50,881 64,098 49,999 1.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.24% -12.17% -20.43% -15.42% -80.28% -41.45% -27.76% -
ROE -7.48% -11.94% -27.99% -22.24% -134.20% -92.12% -103.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.15 33.26 46.58 49.22 58.76 86.14 159.56 -66.97%
EPS -2.48 -4.05 -9.52 -7.59 -47.17 -35.71 -44.63 -85.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3391 0.3399 0.3411 0.3515 0.3876 0.4309 -15.91%
Adjusted Per Share Value based on latest NOSH - 51,190
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.10 3.37 3.77 5.10 6.05 11.18 16.15 -66.62%
EPS -0.26 -0.41 -0.77 -0.79 -4.86 -4.63 -4.52 -85.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0343 0.0275 0.0353 0.0362 0.0503 0.0436 -14.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.65 0.68 0.70 0.90 0.21 0.34 0.40 -
P/RPS 2.16 2.04 1.50 1.83 0.36 0.39 0.25 319.40%
P/EPS -26.17 -16.80 -7.36 -11.86 -0.45 -0.95 -0.90 839.81%
EY -3.82 -5.95 -13.59 -8.43 -224.63 -105.02 -111.59 -89.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 2.06 2.64 0.60 0.88 0.93 64.15%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 30/05/11 28/02/11 18/11/10 20/08/10 -
Price 0.72 0.61 0.70 0.71 0.61 0.28 0.26 -
P/RPS 2.39 1.83 1.50 1.44 1.04 0.33 0.16 503.54%
P/EPS -28.99 -15.07 -7.36 -9.36 -1.29 -0.78 -0.58 1247.26%
EY -3.45 -6.64 -13.59 -10.69 -77.33 -127.53 -171.67 -92.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.80 2.06 2.08 1.74 0.72 0.60 135.06%

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