[JIANKUN] YoY 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- 103.72%
YoY- 111.43%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,297 1,226 2,839 3,416 9,980 32,835 29,360 -40.52%
PBT -673 -484 130 8 -70 111 911 -
Tax 0 0 0 0 0 -217 -415 -
NP -673 -484 130 8 -70 -106 496 -
-
NP to SH -673 -484 130 8 -70 -106 496 -
-
Tax Rate - - 0.00% 0.00% - 195.50% 45.55% -
Total Cost 1,970 1,710 2,709 3,408 10,050 32,941 28,864 -36.05%
-
Net Worth 19,236 14,815 15,930 13,595 21,544 43,894 44,624 -13.08%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 19,236 14,815 15,930 13,595 21,544 43,894 44,624 -13.08%
NOSH 50,984 50,947 50,000 40,000 49,999 50,476 51,134 -0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -51.89% -39.48% 4.58% 0.23% -0.70% -0.32% 1.69% -
ROE -3.50% -3.27% 0.82% 0.06% -0.32% -0.24% 1.11% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.54 2.41 5.68 8.54 19.96 65.05 57.42 -40.51%
EPS -1.32 -0.95 0.26 0.02 -0.14 -0.21 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3773 0.2908 0.3186 0.3399 0.4309 0.8696 0.8727 -13.03%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.26 0.25 0.57 0.69 2.02 6.65 5.94 -40.62%
EPS -0.14 -0.10 0.03 0.00 -0.01 -0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.03 0.0322 0.0275 0.0436 0.0889 0.0903 -13.08%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.36 0.35 0.47 0.70 0.40 0.26 0.74 -
P/RPS 14.15 14.54 8.28 8.20 2.00 0.40 1.29 49.03%
P/EPS -27.27 -36.84 180.77 3,500.00 -285.71 -123.81 76.29 -
EY -3.67 -2.71 0.55 0.03 -0.35 -0.81 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 1.48 2.06 0.93 0.30 0.85 1.87%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 14/08/13 15/08/12 22/08/11 20/08/10 12/08/09 14/08/08 -
Price 0.37 0.30 0.40 0.70 0.26 0.29 0.64 -
P/RPS 14.54 12.47 7.04 8.20 1.30 0.45 1.11 53.50%
P/EPS -28.03 -31.58 153.85 3,500.00 -185.71 -138.10 65.98 -
EY -3.57 -3.17 0.65 0.03 -0.54 -0.72 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.26 2.06 0.60 0.33 0.73 5.02%

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