Highlights

[KERJAYA] QoQ Quarter Result on 2009-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -357.75%    YoY -     -2.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,579 2,138 3,613 4,720 4,803 4,450 4,577 -15.11%
  QoQ % 67.40% -40.82% -23.45% -1.73% 7.93% -2.77% -
  Horiz. % 78.20% 46.71% 78.94% 103.12% 104.94% 97.23% 100.00%
PBT -488 2,354 -248 -6,571 -1,376 302 -795 -27.75%
  QoQ % -120.73% 1,049.19% 96.23% -377.54% -555.63% 137.99% -
  Horiz. % 61.38% -296.10% 31.19% 826.54% 173.08% -37.99% 100.00%
Tax -111 -108 -97 -135 -89 -105 -149 -17.81%
  QoQ % -2.78% -11.34% 28.15% -51.69% 15.24% 29.53% -
  Horiz. % 74.50% 72.48% 65.10% 90.60% 59.73% 70.47% 100.00%
NP -599 2,246 -345 -6,706 -1,465 197 -944 -26.14%
  QoQ % -126.67% 751.01% 94.86% -357.75% -843.65% 120.87% -
  Horiz. % 63.45% -237.92% 36.55% 710.38% 155.19% -20.87% 100.00%
NP to SH -599 2,246 -345 -6,706 -1,465 197 -944 -26.14%
  QoQ % -126.67% 751.01% 94.86% -357.75% -843.65% 120.87% -
  Horiz. % 63.45% -237.92% 36.55% 710.38% 155.19% -20.87% 100.00%
Tax Rate - % 4.59 % - % - % - % 34.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 13.20% 0.00% 0.00% 0.00% 100.00% -
Total Cost 4,178 -108 3,958 11,426 6,268 4,253 5,521 -16.94%
  QoQ % 3,968.52% -102.73% -65.36% 82.29% 47.38% -22.97% -
  Horiz. % 75.67% -1.96% 71.69% 206.96% 113.53% 77.03% 100.00%
Net Worth 31,124 31,749 29,822 29,360 41,184 46,563 37,525 -11.71%
  QoQ % -1.97% 6.46% 1.57% -28.71% -11.55% 24.09% -
  Horiz. % 82.94% 84.61% 79.47% 78.24% 109.75% 124.09% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,124 31,749 29,822 29,360 41,184 46,563 37,525 -11.71%
  QoQ % -1.97% 6.46% 1.57% -28.71% -11.55% 24.09% -
  Horiz. % 82.94% 84.61% 79.47% 78.24% 109.75% 124.09% 100.00%
NOSH 58,725 58,795 58,474 58,721 58,835 59,696 58,633 0.10%
  QoQ % -0.12% 0.55% -0.42% -0.19% -1.44% 1.81% -
  Horiz. % 100.16% 100.28% 99.73% 100.15% 100.34% 101.81% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -16.74 % 105.05 % -9.55 % -142.08 % -30.50 % 4.43 % -20.62 % -12.96%
  QoQ % -115.94% 1,200.00% 93.28% -365.84% -788.49% 121.48% -
  Horiz. % 81.18% -509.46% 46.31% 689.04% 147.91% -21.48% 100.00%
ROE -1.92 % 7.07 % -1.16 % -22.84 % -3.56 % 0.42 % -2.52 % -16.57%
  QoQ % -127.16% 709.48% 94.92% -541.57% -947.62% 116.67% -
  Horiz. % 76.19% -280.56% 46.03% 906.35% 141.27% -16.67% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.09 3.64 6.18 8.04 8.16 7.45 7.81 -15.27%
  QoQ % 67.31% -41.10% -23.13% -1.47% 9.53% -4.61% -
  Horiz. % 77.98% 46.61% 79.13% 102.94% 104.48% 95.39% 100.00%
EPS -1.02 3.82 -0.59 -11.42 -2.49 0.33 -1.61 -26.21%
  QoQ % -126.70% 747.46% 94.83% -358.63% -854.55% 120.50% -
  Horiz. % 63.35% -237.27% 36.65% 709.32% 154.66% -20.50% 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 0.5300 0.5400 0.5100 0.5000 0.7000 0.7800 0.6400 -11.80%
  QoQ % -1.85% 5.88% 2.00% -28.57% -10.26% 21.87% -
  Horiz. % 82.81% 84.38% 79.69% 78.12% 109.38% 121.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.29 0.17 0.29 0.38 0.39 0.36 0.37 -14.98%
  QoQ % 70.59% -41.38% -23.68% -2.56% 8.33% -2.70% -
  Horiz. % 78.38% 45.95% 78.38% 102.70% 105.41% 97.30% 100.00%
EPS -0.05 0.18 -0.03 -0.54 -0.12 0.02 -0.08 -26.88%
  QoQ % -127.78% 700.00% 94.44% -350.00% -700.00% 125.00% -
  Horiz. % 62.50% -225.00% 37.50% 675.00% 150.00% -25.00% 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 0.0251 0.0256 0.0240 0.0236 0.0332 0.0375 0.0302 -11.59%
  QoQ % -1.95% 6.67% 1.69% -28.92% -11.47% 24.17% -
  Horiz. % 83.11% 84.77% 79.47% 78.15% 109.93% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4400 0.4000 0.3000 0.3700 0.3600 0.4300 0.3500 -
P/RPS 7.22 11.00 4.86 4.60 4.41 5.77 4.48 37.42%
  QoQ % -34.36% 126.34% 5.65% 4.31% -23.57% 28.79% -
  Horiz. % 161.16% 245.54% 108.48% 102.68% 98.44% 128.79% 100.00%
P/EPS -43.14 10.47 -50.85 -3.24 -14.46 130.30 -21.74 57.85%
  QoQ % -512.03% 120.59% -1,469.44% 77.59% -111.10% 699.36% -
  Horiz. % 198.44% -48.16% 233.90% 14.90% 66.51% -599.36% 100.00%
EY -2.32 9.55 -1.97 -30.86 -6.92 0.77 -4.60 -36.61%
  QoQ % -124.29% 584.77% 93.62% -345.95% -998.70% 116.74% -
  Horiz. % 50.43% -207.61% 42.83% 670.87% 150.43% -16.74% 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 0.83 0.74 0.59 0.74 0.51 0.55 0.55 31.53%
  QoQ % 12.16% 25.42% -20.27% 45.10% -7.27% 0.00% -
  Horiz. % 150.91% 134.55% 107.27% 134.55% 92.73% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 31/05/10 23/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.3600 0.5000 0.3300 0.3100 0.4000 0.4500 0.4800 -
P/RPS 5.91 13.75 5.34 3.86 4.90 6.04 6.15 -2.62%
  QoQ % -57.02% 157.49% 38.34% -21.22% -18.87% -1.79% -
  Horiz. % 96.10% 223.58% 86.83% 62.76% 79.67% 98.21% 100.00%
P/EPS -35.29 13.09 -55.93 -2.71 -16.06 136.36 -29.81 11.90%
  QoQ % -369.60% 123.40% -1,963.84% 83.13% -111.78% 557.43% -
  Horiz. % 118.38% -43.91% 187.62% 9.09% 53.87% -457.43% 100.00%
EY -2.83 7.64 -1.79 -36.84 -6.23 0.73 -3.35 -10.63%
  QoQ % -137.04% 526.82% 95.14% -491.33% -953.42% 121.79% -
  Horiz. % 84.48% -228.06% 53.43% 1,099.70% 185.97% -21.79% 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 0.68 0.93 0.65 0.62 0.57 0.58 0.75 -6.32%
  QoQ % -26.88% 43.08% 4.84% 8.77% -1.72% -22.67% -
  Horiz. % 90.67% 124.00% 86.67% 82.67% 76.00% 77.33% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers