Highlights

[KERJAYA] QoQ Quarter Result on 2010-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     94.86%    YoY -     63.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,604 3,579 2,138 3,613 4,720 4,803 4,450 55.01%
  QoQ % 140.40% 67.40% -40.82% -23.45% -1.73% 7.93% -
  Horiz. % 193.35% 80.43% 48.04% 81.19% 106.07% 107.93% 100.00%
PBT -3,802 -488 2,354 -248 -6,571 -1,376 302 -
  QoQ % -679.10% -120.73% 1,049.19% 96.23% -377.54% -555.63% -
  Horiz. % -1,258.94% -161.59% 779.47% -82.12% -2,175.83% -455.63% 100.00%
Tax 47 -111 -108 -97 -135 -89 -105 -
  QoQ % 142.34% -2.78% -11.34% 28.15% -51.69% 15.24% -
  Horiz. % -44.76% 105.71% 102.86% 92.38% 128.57% 84.76% 100.00%
NP -3,755 -599 2,246 -345 -6,706 -1,465 197 -
  QoQ % -526.88% -126.67% 751.01% 94.86% -357.75% -843.65% -
  Horiz. % -1,906.09% -304.06% 1,140.10% -175.13% -3,404.06% -743.65% 100.00%
NP to SH -3,755 -599 2,246 -345 -6,706 -1,465 197 -
  QoQ % -526.88% -126.67% 751.01% 94.86% -357.75% -843.65% -
  Horiz. % -1,906.09% -304.06% 1,140.10% -175.13% -3,404.06% -743.65% 100.00%
Tax Rate - % - % 4.59 % - % - % - % 34.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 13.20% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,359 4,178 -108 3,958 11,426 6,268 4,253 103.24%
  QoQ % 195.81% 3,968.52% -102.73% -65.36% 82.29% 47.38% -
  Horiz. % 290.59% 98.24% -2.54% 93.06% 268.66% 147.38% 100.00%
Net Worth 27,596 31,124 31,749 29,822 29,360 41,184 46,563 -29.38%
  QoQ % -11.34% -1.97% 6.46% 1.57% -28.71% -11.55% -
  Horiz. % 59.27% 66.84% 68.19% 64.05% 63.06% 88.45% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 27,596 31,124 31,749 29,822 29,360 41,184 46,563 -29.38%
  QoQ % -11.34% -1.97% 6.46% 1.57% -28.71% -11.55% -
  Horiz. % 59.27% 66.84% 68.19% 64.05% 63.06% 88.45% 100.00%
NOSH 58,715 58,725 58,795 58,474 58,721 58,835 59,696 -1.10%
  QoQ % -0.02% -0.12% 0.55% -0.42% -0.19% -1.44% -
  Horiz. % 98.36% 98.37% 98.49% 97.95% 98.37% 98.56% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -43.64 % -16.74 % 105.05 % -9.55 % -142.08 % -30.50 % 4.43 % -
  QoQ % -160.69% -115.94% 1,200.00% 93.28% -365.84% -788.49% -
  Horiz. % -985.10% -377.88% 2,371.33% -215.58% -3,207.22% -688.49% 100.00%
ROE -13.61 % -1.92 % 7.07 % -1.16 % -22.84 % -3.56 % 0.42 % -
  QoQ % -608.85% -127.16% 709.48% 94.92% -541.57% -947.62% -
  Horiz. % -3,240.48% -457.14% 1,683.33% -276.19% -5,438.10% -847.62% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.65 6.09 3.64 6.18 8.04 8.16 7.45 56.77%
  QoQ % 140.56% 67.31% -41.10% -23.13% -1.47% 9.53% -
  Horiz. % 196.64% 81.74% 48.86% 82.95% 107.92% 109.53% 100.00%
EPS -6.39 -1.02 3.82 -0.59 -11.42 -2.49 0.33 -
  QoQ % -526.47% -126.70% 747.46% 94.83% -358.63% -854.55% -
  Horiz. % -1,936.36% -309.09% 1,157.58% -178.79% -3,460.61% -754.55% 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 0.4700 0.5300 0.5400 0.5100 0.5000 0.7000 0.7800 -28.59%
  QoQ % -11.32% -1.85% 5.88% 2.00% -28.57% -10.26% -
  Horiz. % 60.26% 67.95% 69.23% 65.38% 64.10% 89.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.69 0.29 0.17 0.29 0.38 0.39 0.36 54.12%
  QoQ % 137.93% 70.59% -41.38% -23.68% -2.56% 8.33% -
  Horiz. % 191.67% 80.56% 47.22% 80.56% 105.56% 108.33% 100.00%
EPS -0.30 -0.05 0.18 -0.03 -0.54 -0.12 0.02 -
  QoQ % -500.00% -127.78% 700.00% 94.44% -350.00% -700.00% -
  Horiz. % -1,500.00% -250.00% 900.00% -150.00% -2,700.00% -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 0.0222 0.0251 0.0256 0.0240 0.0236 0.0332 0.0375 -29.43%
  QoQ % -11.55% -1.95% 6.67% 1.69% -28.92% -11.47% -
  Horiz. % 59.20% 66.93% 68.27% 64.00% 62.93% 88.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3700 0.4400 0.4000 0.3000 0.3700 0.3600 0.4300 -
P/RPS 2.52 7.22 11.00 4.86 4.60 4.41 5.77 -42.35%
  QoQ % -65.10% -34.36% 126.34% 5.65% 4.31% -23.57% -
  Horiz. % 43.67% 125.13% 190.64% 84.23% 79.72% 76.43% 100.00%
P/EPS -5.79 -43.14 10.47 -50.85 -3.24 -14.46 130.30 -
  QoQ % 86.58% -512.03% 120.59% -1,469.44% 77.59% -111.10% -
  Horiz. % -4.44% -33.11% 8.04% -39.03% -2.49% -11.10% 100.00%
EY -17.28 -2.32 9.55 -1.97 -30.86 -6.92 0.77 -
  QoQ % -644.83% -124.29% 584.77% 93.62% -345.95% -998.70% -
  Horiz. % -2,244.16% -301.30% 1,240.26% -255.84% -4,007.79% -898.70% 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 0.79 0.83 0.74 0.59 0.74 0.51 0.55 27.22%
  QoQ % -4.82% 12.16% 25.42% -20.27% 45.10% -7.27% -
  Horiz. % 143.64% 150.91% 134.55% 107.27% 134.55% 92.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 23/08/10 31/05/10 23/02/10 26/11/09 28/08/09 -
Price 0.3500 0.3600 0.5000 0.3300 0.3100 0.4000 0.4500 -
P/RPS 2.39 5.91 13.75 5.34 3.86 4.90 6.04 -46.01%
  QoQ % -59.56% -57.02% 157.49% 38.34% -21.22% -18.87% -
  Horiz. % 39.57% 97.85% 227.65% 88.41% 63.91% 81.13% 100.00%
P/EPS -5.47 -35.29 13.09 -55.93 -2.71 -16.06 136.36 -
  QoQ % 84.50% -369.60% 123.40% -1,963.84% 83.13% -111.78% -
  Horiz. % -4.01% -25.88% 9.60% -41.02% -1.99% -11.78% 100.00%
EY -18.27 -2.83 7.64 -1.79 -36.84 -6.23 0.73 -
  QoQ % -545.58% -137.04% 526.82% 95.14% -491.33% -953.42% -
  Horiz. % -2,502.74% -387.67% 1,046.58% -245.21% -5,046.58% -853.42% 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 0.68 0.93 0.65 0.62 0.57 0.58 17.58%
  QoQ % 8.82% -26.88% 43.08% 4.84% 8.77% -1.72% -
  Horiz. % 127.59% 117.24% 160.34% 112.07% 106.90% 98.28% 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.
 


 

455  246  521  756 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.37+0.02 
 ARMADA 0.395+0.015 
 EKOVEST 0.76+0.015 
 DGB 0.09-0.005 
 PWRWELL 0.295+0.03 
 MTOUCHE 0.180.00 
 AIRASIA 1.20+0.03 
 SEALINK 0.41-0.04 
 ALAM 0.15+0.01 
 SMETRIC 0.150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers