Highlights

[KERJAYA] QoQ Quarter Result on 2010-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -526.88%    YoY -     44.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,889 27,914 12,925 8,604 3,579 2,138 3,613 466.94%
  QoQ % 75.14% 115.97% 50.22% 140.40% 67.40% -40.82% -
  Horiz. % 1,353.14% 772.60% 357.74% 238.14% 99.06% 59.18% 100.00%
PBT 2,634 667 -405 -3,802 -488 2,354 -248 -
  QoQ % 294.90% 264.69% 89.35% -679.10% -120.73% 1,049.19% -
  Horiz. % -1,062.10% -268.95% 163.31% 1,533.06% 196.77% -949.19% 100.00%
Tax -63 -483 -87 47 -111 -108 -97 -24.98%
  QoQ % 86.96% -455.17% -285.11% 142.34% -2.78% -11.34% -
  Horiz. % 64.95% 497.94% 89.69% -48.45% 114.43% 111.34% 100.00%
NP 2,571 184 -492 -3,755 -599 2,246 -345 -
  QoQ % 1,297.28% 137.40% 86.90% -526.88% -126.67% 751.01% -
  Horiz. % -745.22% -53.33% 142.61% 1,088.41% 173.62% -651.01% 100.00%
NP to SH 2,571 184 -492 -3,755 -599 2,246 -345 -
  QoQ % 1,297.28% 137.40% 86.90% -526.88% -126.67% 751.01% -
  Horiz. % -745.22% -53.33% 142.61% 1,088.41% 173.62% -651.01% 100.00%
Tax Rate 2.39 % 72.41 % - % - % - % 4.59 % - % -
  QoQ % -96.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.07% 1,577.56% 0.00% 0.00% 0.00% 100.00% -
Total Cost 46,318 27,730 13,417 12,359 4,178 -108 3,958 414.67%
  QoQ % 67.03% 106.68% 8.56% 195.81% 3,968.52% -102.73% -
  Horiz. % 1,170.24% 700.61% 338.98% 312.25% 105.56% -2.73% 100.00%
Net Worth 91,756 27,303 26,942 27,596 31,124 31,749 29,822 111.40%
  QoQ % 236.06% 1.34% -2.37% -11.34% -1.97% 6.46% -
  Horiz. % 307.68% 91.55% 90.35% 92.54% 104.37% 106.46% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 91,756 27,303 26,942 27,596 31,124 31,749 29,822 111.40%
  QoQ % 236.06% 1.34% -2.37% -11.34% -1.97% 6.46% -
  Horiz. % 307.68% 91.55% 90.35% 92.54% 104.37% 106.46% 100.00%
NOSH 90,848 59,354 58,571 58,715 58,725 58,795 58,474 34.11%
  QoQ % 53.06% 1.34% -0.25% -0.02% -0.12% 0.55% -
  Horiz. % 155.36% 101.51% 100.17% 100.41% 100.43% 100.55% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.26 % 0.66 % -3.81 % -43.64 % -16.74 % 105.05 % -9.55 % -
  QoQ % 696.97% 117.32% 91.27% -160.69% -115.94% 1,200.00% -
  Horiz. % -55.08% -6.91% 39.90% 456.96% 175.29% -1,100.00% 100.00%
ROE 2.80 % 0.67 % -1.83 % -13.61 % -1.92 % 7.07 % -1.16 % -
  QoQ % 317.91% 136.61% 86.55% -608.85% -127.16% 709.48% -
  Horiz. % -241.38% -57.76% 157.76% 1,173.28% 165.52% -609.48% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.81 47.03 22.07 14.65 6.09 3.64 6.18 322.68%
  QoQ % 14.42% 113.09% 50.65% 140.56% 67.31% -41.10% -
  Horiz. % 870.71% 761.00% 357.12% 237.06% 98.54% 58.90% 100.00%
EPS 2.83 0.31 -0.84 -6.39 -1.02 3.82 -0.59 -
  QoQ % 812.90% 136.90% 86.85% -526.47% -126.70% 747.46% -
  Horiz. % -479.66% -52.54% 142.37% 1,083.05% 172.88% -647.46% 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 1.0100 0.4600 0.4600 0.4700 0.5300 0.5400 0.5100 57.64%
  QoQ % 119.57% 0.00% -2.13% -11.32% -1.85% 5.88% -
  Horiz. % 198.04% 90.20% 90.20% 92.16% 103.92% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.94 2.25 1.04 0.69 0.29 0.17 0.29 468.47%
  QoQ % 75.11% 116.35% 50.72% 137.93% 70.59% -41.38% -
  Horiz. % 1,358.62% 775.86% 358.62% 237.93% 100.00% 58.62% 100.00%
EPS 0.21 0.01 -0.04 -0.30 -0.05 0.18 -0.03 -
  QoQ % 2,000.00% 125.00% 86.67% -500.00% -127.78% 700.00% -
  Horiz. % -700.00% -33.33% 133.33% 1,000.00% 166.67% -600.00% 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 0.0739 0.0220 0.0217 0.0222 0.0251 0.0256 0.0240 111.51%
  QoQ % 235.91% 1.38% -2.25% -11.55% -1.95% 6.67% -
  Horiz. % 307.92% 91.67% 90.42% 92.50% 104.58% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.5000 0.5000 0.4700 0.3700 0.4400 0.4000 0.3000 -
P/RPS 0.93 1.06 2.13 2.52 7.22 11.00 4.86 -66.76%
  QoQ % -12.26% -50.23% -15.48% -65.10% -34.36% 126.34% -
  Horiz. % 19.14% 21.81% 43.83% 51.85% 148.56% 226.34% 100.00%
P/EPS 17.67 161.29 -55.95 -5.79 -43.14 10.47 -50.85 -
  QoQ % -89.04% 388.28% -866.32% 86.58% -512.03% 120.59% -
  Horiz. % -34.75% -317.19% 110.03% 11.39% 84.84% -20.59% 100.00%
EY 5.66 0.62 -1.79 -17.28 -2.32 9.55 -1.97 -
  QoQ % 812.90% 134.64% 89.64% -644.83% -124.29% 584.77% -
  Horiz. % -287.31% -31.47% 90.86% 877.16% 117.77% -484.77% 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 0.50 1.09 1.02 0.79 0.83 0.74 0.59 -10.44%
  QoQ % -54.13% 6.86% 29.11% -4.82% 12.16% 25.42% -
  Horiz. % 84.75% 184.75% 172.88% 133.90% 140.68% 125.42% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 -
Price 0.5200 0.4600 0.5500 0.3500 0.3600 0.5000 0.3300 -
P/RPS 0.97 0.98 2.49 2.39 5.91 13.75 5.34 -67.89%
  QoQ % -1.02% -60.64% 4.18% -59.56% -57.02% 157.49% -
  Horiz. % 18.16% 18.35% 46.63% 44.76% 110.67% 257.49% 100.00%
P/EPS 18.37 148.39 -65.48 -5.47 -35.29 13.09 -55.93 -
  QoQ % -87.62% 326.62% -1,097.08% 84.50% -369.60% 123.40% -
  Horiz. % -32.84% -265.31% 117.07% 9.78% 63.10% -23.40% 100.00%
EY 5.44 0.67 -1.53 -18.27 -2.83 7.64 -1.79 -
  QoQ % 711.94% 143.79% 91.63% -545.58% -137.04% 526.82% -
  Horiz. % -303.91% -37.43% 85.47% 1,020.67% 158.10% -426.82% 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 0.51 1.00 1.20 0.74 0.68 0.93 0.65 -14.92%
  QoQ % -49.00% -16.67% 62.16% 8.82% -26.88% 43.08% -
  Horiz. % 78.46% 153.85% 184.62% 113.85% 104.62% 143.08% 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.
 


 

171  149  493  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers