Highlights

[KERJAYA] QoQ Quarter Result on 2009-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -843.65%    YoY -     -63.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,138 3,613 4,720 4,803 4,450 4,577 6,674 -53.28%
  QoQ % -40.82% -23.45% -1.73% 7.93% -2.77% -31.42% -
  Horiz. % 32.03% 54.14% 70.72% 71.97% 66.68% 68.58% 100.00%
PBT 2,354 -248 -6,571 -1,376 302 -795 -6,767 -
  QoQ % 1,049.19% 96.23% -377.54% -555.63% 137.99% 88.25% -
  Horiz. % -34.79% 3.66% 97.10% 20.33% -4.46% 11.75% 100.00%
Tax -108 -97 -135 -89 -105 -149 207 -
  QoQ % -11.34% 28.15% -51.69% 15.24% 29.53% -171.98% -
  Horiz. % -52.17% -46.86% -65.22% -43.00% -50.72% -71.98% 100.00%
NP 2,246 -345 -6,706 -1,465 197 -944 -6,560 -
  QoQ % 751.01% 94.86% -357.75% -843.65% 120.87% 85.61% -
  Horiz. % -34.24% 5.26% 102.23% 22.33% -3.00% 14.39% 100.00%
NP to SH 2,246 -345 -6,706 -1,465 197 -944 -6,560 -
  QoQ % 751.01% 94.86% -357.75% -843.65% 120.87% 85.61% -
  Horiz. % -34.24% 5.26% 102.23% 22.33% -3.00% 14.39% 100.00%
Tax Rate 4.59 % - % - % - % 34.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.20% 0.00% 0.00% 0.00% 100.00% - -
Total Cost -108 3,958 11,426 6,268 4,253 5,521 13,234 -
  QoQ % -102.73% -65.36% 82.29% 47.38% -22.97% -58.28% -
  Horiz. % -0.82% 29.91% 86.34% 47.36% 32.14% 41.72% 100.00%
Net Worth 31,749 29,822 29,360 41,184 46,563 37,525 38,760 -12.49%
  QoQ % 6.46% 1.57% -28.71% -11.55% 24.09% -3.19% -
  Horiz. % 81.91% 76.94% 75.75% 106.25% 120.13% 96.81% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 31,749 29,822 29,360 41,184 46,563 37,525 38,760 -12.49%
  QoQ % 6.46% 1.57% -28.71% -11.55% 24.09% -3.19% -
  Horiz. % 81.91% 76.94% 75.75% 106.25% 120.13% 96.81% 100.00%
NOSH 58,795 58,474 58,721 58,835 59,696 58,633 58,728 0.08%
  QoQ % 0.55% -0.42% -0.19% -1.44% 1.81% -0.16% -
  Horiz. % 100.11% 99.57% 99.99% 100.18% 101.65% 99.84% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 105.05 % -9.55 % -142.08 % -30.50 % 4.43 % -20.62 % -98.29 % -
  QoQ % 1,200.00% 93.28% -365.84% -788.49% 121.48% 79.02% -
  Horiz. % -106.88% 9.72% 144.55% 31.03% -4.51% 20.98% 100.00%
ROE 7.07 % -1.16 % -22.84 % -3.56 % 0.42 % -2.52 % -16.92 % -
  QoQ % 709.48% 94.92% -541.57% -947.62% 116.67% 85.11% -
  Horiz. % -41.78% 6.86% 134.99% 21.04% -2.48% 14.89% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.64 6.18 8.04 8.16 7.45 7.81 11.36 -53.27%
  QoQ % -41.10% -23.13% -1.47% 9.53% -4.61% -31.25% -
  Horiz. % 32.04% 54.40% 70.77% 71.83% 65.58% 68.75% 100.00%
EPS 3.82 -0.59 -11.42 -2.49 0.33 -1.61 -11.17 -
  QoQ % 747.46% 94.83% -358.63% -854.55% 120.50% 85.59% -
  Horiz. % -34.20% 5.28% 102.24% 22.29% -2.95% 14.41% 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 0.5400 0.5100 0.5000 0.7000 0.7800 0.6400 0.6600 -12.55%
  QoQ % 5.88% 2.00% -28.57% -10.26% 21.87% -3.03% -
  Horiz. % 81.82% 77.27% 75.76% 106.06% 118.18% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.17 0.29 0.38 0.39 0.36 0.37 0.54 -53.82%
  QoQ % -41.38% -23.68% -2.56% 8.33% -2.70% -31.48% -
  Horiz. % 31.48% 53.70% 70.37% 72.22% 66.67% 68.52% 100.00%
EPS 0.18 -0.03 -0.54 -0.12 0.02 -0.08 -0.53 -
  QoQ % 700.00% 94.44% -350.00% -700.00% 125.00% 84.91% -
  Horiz. % -33.96% 5.66% 101.89% 22.64% -3.77% 15.09% 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 0.0256 0.0240 0.0236 0.0332 0.0375 0.0302 0.0312 -12.39%
  QoQ % 6.67% 1.69% -28.92% -11.47% 24.17% -3.21% -
  Horiz. % 82.05% 76.92% 75.64% 106.41% 120.19% 96.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.4000 0.3000 0.3700 0.3600 0.4300 0.3500 0.4900 -
P/RPS 11.00 4.86 4.60 4.41 5.77 4.48 4.31 87.08%
  QoQ % 126.34% 5.65% 4.31% -23.57% 28.79% 3.94% -
  Horiz. % 255.22% 112.76% 106.73% 102.32% 133.87% 103.94% 100.00%
P/EPS 10.47 -50.85 -3.24 -14.46 130.30 -21.74 -4.39 -
  QoQ % 120.59% -1,469.44% 77.59% -111.10% 699.36% -395.22% -
  Horiz. % -238.50% 1,158.31% 73.80% 329.38% -2,968.11% 495.22% 100.00%
EY 9.55 -1.97 -30.86 -6.92 0.77 -4.60 -22.80 -
  QoQ % 584.77% 93.62% -345.95% -998.70% 116.74% 79.82% -
  Horiz. % -41.89% 8.64% 135.35% 30.35% -3.38% 20.18% 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 0.74 0.59 0.74 0.51 0.55 0.55 0.74 -
  QoQ % 25.42% -20.27% 45.10% -7.27% 0.00% -25.68% -
  Horiz. % 100.00% 79.73% 100.00% 68.92% 74.32% 74.32% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 23/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.5000 0.3300 0.3100 0.4000 0.4500 0.4800 0.4700 -
P/RPS 13.75 5.34 3.86 4.90 6.04 6.15 4.14 123.09%
  QoQ % 157.49% 38.34% -21.22% -18.87% -1.79% 48.55% -
  Horiz. % 332.13% 128.99% 93.24% 118.36% 145.89% 148.55% 100.00%
P/EPS 13.09 -55.93 -2.71 -16.06 136.36 -29.81 -4.21 -
  QoQ % 123.40% -1,963.84% 83.13% -111.78% 557.43% -608.08% -
  Horiz. % -310.93% 1,328.50% 64.37% 381.47% -3,238.95% 708.08% 100.00%
EY 7.64 -1.79 -36.84 -6.23 0.73 -3.35 -23.77 -
  QoQ % 526.82% 95.14% -491.33% -953.42% 121.79% 85.91% -
  Horiz. % -32.14% 7.53% 154.99% 26.21% -3.07% 14.09% 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 0.93 0.65 0.62 0.57 0.58 0.75 0.71 19.77%
  QoQ % 43.08% 4.84% 8.77% -1.72% -22.67% 5.63% -
  Horiz. % 130.99% 91.55% 87.32% 80.28% 81.69% 105.63% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers