Highlights

[KERJAYA] QoQ Quarter Result on 2010-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     751.01%    YoY -     1,040.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,925 8,604 3,579 2,138 3,613 4,720 4,803 93.59%
  QoQ % 50.22% 140.40% 67.40% -40.82% -23.45% -1.73% -
  Horiz. % 269.10% 179.14% 74.52% 44.51% 75.22% 98.27% 100.00%
PBT -405 -3,802 -488 2,354 -248 -6,571 -1,376 -55.79%
  QoQ % 89.35% -679.10% -120.73% 1,049.19% 96.23% -377.54% -
  Horiz. % 29.43% 276.31% 35.47% -171.08% 18.02% 477.54% 100.00%
Tax -87 47 -111 -108 -97 -135 -89 -1.51%
  QoQ % -285.11% 142.34% -2.78% -11.34% 28.15% -51.69% -
  Horiz. % 97.75% -52.81% 124.72% 121.35% 108.99% 151.69% 100.00%
NP -492 -3,755 -599 2,246 -345 -6,706 -1,465 -51.72%
  QoQ % 86.90% -526.88% -126.67% 751.01% 94.86% -357.75% -
  Horiz. % 33.58% 256.31% 40.89% -153.31% 23.55% 457.75% 100.00%
NP to SH -492 -3,755 -599 2,246 -345 -6,706 -1,465 -51.72%
  QoQ % 86.90% -526.88% -126.67% 751.01% 94.86% -357.75% -
  Horiz. % 33.58% 256.31% 40.89% -153.31% 23.55% 457.75% 100.00%
Tax Rate - % - % - % 4.59 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,417 12,359 4,178 -108 3,958 11,426 6,268 66.17%
  QoQ % 8.56% 195.81% 3,968.52% -102.73% -65.36% 82.29% -
  Horiz. % 214.06% 197.18% 66.66% -1.72% 63.15% 182.29% 100.00%
Net Worth 26,942 27,596 31,124 31,749 29,822 29,360 41,184 -24.66%
  QoQ % -2.37% -11.34% -1.97% 6.46% 1.57% -28.71% -
  Horiz. % 65.42% 67.01% 75.57% 77.09% 72.41% 71.29% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 26,942 27,596 31,124 31,749 29,822 29,360 41,184 -24.66%
  QoQ % -2.37% -11.34% -1.97% 6.46% 1.57% -28.71% -
  Horiz. % 65.42% 67.01% 75.57% 77.09% 72.41% 71.29% 100.00%
NOSH 58,571 58,715 58,725 58,795 58,474 58,721 58,835 -0.30%
  QoQ % -0.25% -0.02% -0.12% 0.55% -0.42% -0.19% -
  Horiz. % 99.55% 99.80% 99.81% 99.93% 99.39% 99.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.81 % -43.64 % -16.74 % 105.05 % -9.55 % -142.08 % -30.50 % -75.04%
  QoQ % 91.27% -160.69% -115.94% 1,200.00% 93.28% -365.84% -
  Horiz. % 12.49% 143.08% 54.89% -344.43% 31.31% 465.84% 100.00%
ROE -1.83 % -13.61 % -1.92 % 7.07 % -1.16 % -22.84 % -3.56 % -35.86%
  QoQ % 86.55% -608.85% -127.16% 709.48% 94.92% -541.57% -
  Horiz. % 51.40% 382.30% 53.93% -198.60% 32.58% 641.57% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.07 14.65 6.09 3.64 6.18 8.04 8.16 94.24%
  QoQ % 50.65% 140.56% 67.31% -41.10% -23.13% -1.47% -
  Horiz. % 270.47% 179.53% 74.63% 44.61% 75.74% 98.53% 100.00%
EPS -0.84 -6.39 -1.02 3.82 -0.59 -11.42 -2.49 -51.57%
  QoQ % 86.85% -526.47% -126.70% 747.46% 94.83% -358.63% -
  Horiz. % 33.73% 256.63% 40.96% -153.41% 23.69% 458.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.4700 0.5300 0.5400 0.5100 0.5000 0.7000 -24.43%
  QoQ % -2.13% -11.32% -1.85% 5.88% 2.00% -28.57% -
  Horiz. % 65.71% 67.14% 75.71% 77.14% 72.86% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.04 0.69 0.29 0.17 0.29 0.38 0.39 92.41%
  QoQ % 50.72% 137.93% 70.59% -41.38% -23.68% -2.56% -
  Horiz. % 266.67% 176.92% 74.36% 43.59% 74.36% 97.44% 100.00%
EPS -0.04 -0.30 -0.05 0.18 -0.03 -0.54 -0.12 -51.96%
  QoQ % 86.67% -500.00% -127.78% 700.00% 94.44% -350.00% -
  Horiz. % 33.33% 250.00% 41.67% -150.00% 25.00% 450.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0217 0.0222 0.0251 0.0256 0.0240 0.0236 0.0332 -24.70%
  QoQ % -2.25% -11.55% -1.95% 6.67% 1.69% -28.92% -
  Horiz. % 65.36% 66.87% 75.60% 77.11% 72.29% 71.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4700 0.3700 0.4400 0.4000 0.3000 0.3700 0.3600 -
P/RPS 2.13 2.52 7.22 11.00 4.86 4.60 4.41 -38.47%
  QoQ % -15.48% -65.10% -34.36% 126.34% 5.65% 4.31% -
  Horiz. % 48.30% 57.14% 163.72% 249.43% 110.20% 104.31% 100.00%
P/EPS -55.95 -5.79 -43.14 10.47 -50.85 -3.24 -14.46 146.67%
  QoQ % -866.32% 86.58% -512.03% 120.59% -1,469.44% 77.59% -
  Horiz. % 386.93% 40.04% 298.34% -72.41% 351.66% 22.41% 100.00%
EY -1.79 -17.28 -2.32 9.55 -1.97 -30.86 -6.92 -59.44%
  QoQ % 89.64% -644.83% -124.29% 584.77% 93.62% -345.95% -
  Horiz. % 25.87% 249.71% 33.53% -138.01% 28.47% 445.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 0.79 0.83 0.74 0.59 0.74 0.51 58.81%
  QoQ % 29.11% -4.82% 12.16% 25.42% -20.27% 45.10% -
  Horiz. % 200.00% 154.90% 162.75% 145.10% 115.69% 145.10% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 23/02/10 26/11/09 -
Price 0.5500 0.3500 0.3600 0.5000 0.3300 0.3100 0.4000 -
P/RPS 2.49 2.39 5.91 13.75 5.34 3.86 4.90 -36.35%
  QoQ % 4.18% -59.56% -57.02% 157.49% 38.34% -21.22% -
  Horiz. % 50.82% 48.78% 120.61% 280.61% 108.98% 78.78% 100.00%
P/EPS -65.48 -5.47 -35.29 13.09 -55.93 -2.71 -16.06 155.44%
  QoQ % -1,097.08% 84.50% -369.60% 123.40% -1,963.84% 83.13% -
  Horiz. % 407.72% 34.06% 219.74% -81.51% 348.26% 16.87% 100.00%
EY -1.53 -18.27 -2.83 7.64 -1.79 -36.84 -6.23 -60.82%
  QoQ % 91.63% -545.58% -137.04% 526.82% 95.14% -491.33% -
  Horiz. % 24.56% 293.26% 45.43% -122.63% 28.73% 591.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.74 0.68 0.93 0.65 0.62 0.57 64.34%
  QoQ % 62.16% 8.82% -26.88% 43.08% 4.84% 8.77% -
  Horiz. % 210.53% 129.82% 119.30% 163.16% 114.04% 108.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

239  322  552  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 ARMADA 0.245-0.005 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 KNM 0.39+0.005 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers