Highlights

[KERJAYA] QoQ Quarter Result on 2010-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -126.67%    YoY -     59.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,914 12,925 8,604 3,579 2,138 3,613 4,720 228.10%
  QoQ % 115.97% 50.22% 140.40% 67.40% -40.82% -23.45% -
  Horiz. % 591.40% 273.83% 182.29% 75.83% 45.30% 76.55% 100.00%
PBT 667 -405 -3,802 -488 2,354 -248 -6,571 -
  QoQ % 264.69% 89.35% -679.10% -120.73% 1,049.19% 96.23% -
  Horiz. % -10.15% 6.16% 57.86% 7.43% -35.82% 3.77% 100.00%
Tax -483 -87 47 -111 -108 -97 -135 134.47%
  QoQ % -455.17% -285.11% 142.34% -2.78% -11.34% 28.15% -
  Horiz. % 357.78% 64.44% -34.81% 82.22% 80.00% 71.85% 100.00%
NP 184 -492 -3,755 -599 2,246 -345 -6,706 -
  QoQ % 137.40% 86.90% -526.88% -126.67% 751.01% 94.86% -
  Horiz. % -2.74% 7.34% 55.99% 8.93% -33.49% 5.14% 100.00%
NP to SH 184 -492 -3,755 -599 2,246 -345 -6,706 -
  QoQ % 137.40% 86.90% -526.88% -126.67% 751.01% 94.86% -
  Horiz. % -2.74% 7.34% 55.99% 8.93% -33.49% 5.14% 100.00%
Tax Rate 72.41 % - % - % - % 4.59 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,577.56% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 27,730 13,417 12,359 4,178 -108 3,958 11,426 80.89%
  QoQ % 106.68% 8.56% 195.81% 3,968.52% -102.73% -65.36% -
  Horiz. % 242.69% 117.43% 108.17% 36.57% -0.95% 34.64% 100.00%
Net Worth 27,303 26,942 27,596 31,124 31,749 29,822 29,360 -4.74%
  QoQ % 1.34% -2.37% -11.34% -1.97% 6.46% 1.57% -
  Horiz. % 92.99% 91.76% 93.99% 106.01% 108.14% 101.57% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 27,303 26,942 27,596 31,124 31,749 29,822 29,360 -4.74%
  QoQ % 1.34% -2.37% -11.34% -1.97% 6.46% 1.57% -
  Horiz. % 92.99% 91.76% 93.99% 106.01% 108.14% 101.57% 100.00%
NOSH 59,354 58,571 58,715 58,725 58,795 58,474 58,721 0.72%
  QoQ % 1.34% -0.25% -0.02% -0.12% 0.55% -0.42% -
  Horiz. % 101.08% 99.74% 99.99% 100.01% 100.13% 99.58% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.66 % -3.81 % -43.64 % -16.74 % 105.05 % -9.55 % -142.08 % -
  QoQ % 117.32% 91.27% -160.69% -115.94% 1,200.00% 93.28% -
  Horiz. % -0.46% 2.68% 30.72% 11.78% -73.94% 6.72% 100.00%
ROE 0.67 % -1.83 % -13.61 % -1.92 % 7.07 % -1.16 % -22.84 % -
  QoQ % 136.61% 86.55% -608.85% -127.16% 709.48% 94.92% -
  Horiz. % -2.93% 8.01% 59.59% 8.41% -30.95% 5.08% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.03 22.07 14.65 6.09 3.64 6.18 8.04 225.70%
  QoQ % 113.09% 50.65% 140.56% 67.31% -41.10% -23.13% -
  Horiz. % 584.95% 274.50% 182.21% 75.75% 45.27% 76.87% 100.00%
EPS 0.31 -0.84 -6.39 -1.02 3.82 -0.59 -11.42 -
  QoQ % 136.90% 86.85% -526.47% -126.70% 747.46% 94.83% -
  Horiz. % -2.71% 7.36% 55.95% 8.93% -33.45% 5.17% 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 0.4600 0.4700 0.5300 0.5400 0.5100 0.5000 -5.42%
  QoQ % 0.00% -2.13% -11.32% -1.85% 5.88% 2.00% -
  Horiz. % 92.00% 92.00% 94.00% 106.00% 108.00% 102.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.25 1.04 0.69 0.29 0.17 0.29 0.38 228.36%
  QoQ % 116.35% 50.72% 137.93% 70.59% -41.38% -23.68% -
  Horiz. % 592.11% 273.68% 181.58% 76.32% 44.74% 76.32% 100.00%
EPS 0.01 -0.04 -0.30 -0.05 0.18 -0.03 -0.54 -
  QoQ % 125.00% 86.67% -500.00% -127.78% 700.00% 94.44% -
  Horiz. % -1.85% 7.41% 55.56% 9.26% -33.33% 5.56% 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 0.0220 0.0217 0.0222 0.0251 0.0256 0.0240 0.0236 -4.58%
  QoQ % 1.38% -2.25% -11.55% -1.95% 6.67% 1.69% -
  Horiz. % 93.22% 91.95% 94.07% 106.36% 108.47% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.5000 0.4700 0.3700 0.4400 0.4000 0.3000 0.3700 -
P/RPS 1.06 2.13 2.52 7.22 11.00 4.86 4.60 -62.51%
  QoQ % -50.23% -15.48% -65.10% -34.36% 126.34% 5.65% -
  Horiz. % 23.04% 46.30% 54.78% 156.96% 239.13% 105.65% 100.00%
P/EPS 161.29 -55.95 -5.79 -43.14 10.47 -50.85 -3.24 -
  QoQ % 388.28% -866.32% 86.58% -512.03% 120.59% -1,469.44% -
  Horiz. % -4,978.09% 1,726.85% 178.70% 1,331.48% -323.15% 1,569.44% 100.00%
EY 0.62 -1.79 -17.28 -2.32 9.55 -1.97 -30.86 -
  QoQ % 134.64% 89.64% -644.83% -124.29% 584.77% 93.62% -
  Horiz. % -2.01% 5.80% 55.99% 7.52% -30.95% 6.38% 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 1.09 1.02 0.79 0.83 0.74 0.59 0.74 29.55%
  QoQ % 6.86% 29.11% -4.82% 12.16% 25.42% -20.27% -
  Horiz. % 147.30% 137.84% 106.76% 112.16% 100.00% 79.73% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 23/02/10 -
Price 0.4600 0.5500 0.3500 0.3600 0.5000 0.3300 0.3100 -
P/RPS 0.98 2.49 2.39 5.91 13.75 5.34 3.86 -60.01%
  QoQ % -60.64% 4.18% -59.56% -57.02% 157.49% 38.34% -
  Horiz. % 25.39% 64.51% 61.92% 153.11% 356.22% 138.34% 100.00%
P/EPS 148.39 -65.48 -5.47 -35.29 13.09 -55.93 -2.71 -
  QoQ % 326.62% -1,097.08% 84.50% -369.60% 123.40% -1,963.84% -
  Horiz. % -5,475.65% 2,416.24% 201.85% 1,302.21% -483.03% 2,063.84% 100.00%
EY 0.67 -1.53 -18.27 -2.83 7.64 -1.79 -36.84 -
  QoQ % 143.79% 91.63% -545.58% -137.04% 526.82% 95.14% -
  Horiz. % -1.82% 4.15% 49.59% 7.68% -20.74% 4.86% 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 1.00 1.20 0.74 0.68 0.93 0.65 0.62 37.65%
  QoQ % -16.67% 62.16% 8.82% -26.88% 43.08% 4.84% -
  Horiz. % 161.29% 193.55% 119.35% 109.68% 150.00% 104.84% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers