Highlights

[KERJAYA] QoQ TTM Result on 2011-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.99%    YoY -     68.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 138,586 98,332 53,022 27,246 17,934 14,050 15,274 333.28%
  QoQ % 40.94% 85.46% 94.60% 51.92% 27.64% -8.01% -
  Horiz. % 907.33% 643.79% 347.14% 178.38% 117.42% 91.99% 100.00%
PBT 4,706 -906 -4,028 -2,341 -2,184 -4,953 -5,841 -
  QoQ % 619.43% 77.51% -72.06% -7.19% 55.91% 15.20% -
  Horiz. % -80.57% 15.51% 68.96% 40.08% 37.39% 84.80% 100.00%
Tax 862 -586 -634 -259 -269 -451 -429 -
  QoQ % 247.10% 7.57% -144.79% 3.72% 40.35% -5.13% -
  Horiz. % -200.93% 136.60% 147.79% 60.37% 62.70% 105.13% 100.00%
NP 5,568 -1,492 -4,662 -2,600 -2,453 -5,404 -6,270 -
  QoQ % 473.19% 68.00% -79.31% -5.99% 54.61% 13.81% -
  Horiz. % -88.80% 23.80% 74.35% 41.47% 39.12% 86.19% 100.00%
NP to SH 5,568 -1,492 -4,662 -2,600 -2,453 -5,404 -6,270 -
  QoQ % 473.19% 68.00% -79.31% -5.99% 54.61% 13.81% -
  Horiz. % -88.80% 23.80% 74.35% 41.47% 39.12% 86.19% 100.00%
Tax Rate -18.32 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 133,018 99,824 57,684 29,846 20,387 19,454 21,544 235.44%
  QoQ % 33.25% 73.05% 93.27% 46.40% 4.80% -9.70% -
  Horiz. % 617.42% 463.35% 267.75% 138.54% 94.63% 90.30% 100.00%
Net Worth 48,993 90,848 27,303 26,942 27,596 31,124 31,749 33.43%
  QoQ % -46.07% 232.74% 1.34% -2.37% -11.34% -1.97% -
  Horiz. % 154.31% 286.14% 86.00% 84.86% 86.92% 98.03% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 48,993 90,848 27,303 26,942 27,596 31,124 31,749 33.43%
  QoQ % -46.07% 232.74% 1.34% -2.37% -11.34% -1.97% -
  Horiz. % 154.31% 286.14% 86.00% 84.86% 86.92% 98.03% 100.00%
NOSH 90,727 90,848 59,354 58,571 58,715 58,725 58,795 33.43%
  QoQ % -0.13% 53.06% 1.34% -0.25% -0.02% -0.12% -
  Horiz. % 154.31% 154.51% 100.95% 99.62% 99.86% 99.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.02 % -1.52 % -8.79 % -9.54 % -13.68 % -38.46 % -41.05 % -
  QoQ % 364.47% 82.71% 7.86% 30.26% 64.43% 6.31% -
  Horiz. % -9.79% 3.70% 21.41% 23.24% 33.33% 93.69% 100.00%
ROE 11.36 % -1.64 % -17.07 % -9.65 % -8.89 % -17.36 % -19.75 % -
  QoQ % 792.68% 90.39% -76.89% -8.55% 48.79% 12.10% -
  Horiz. % -57.52% 8.30% 86.43% 48.86% 45.01% 87.90% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 152.75 108.24 89.33 46.52 30.54 23.92 25.98 224.71%
  QoQ % 41.12% 21.17% 92.02% 52.32% 27.68% -7.93% -
  Horiz. % 587.95% 416.63% 343.84% 179.06% 117.55% 92.07% 100.00%
EPS 6.14 -1.64 -7.85 -4.44 -4.18 -9.20 -10.66 -
  QoQ % 474.39% 79.11% -76.80% -6.22% 54.57% 13.70% -
  Horiz. % -57.60% 15.38% 73.64% 41.65% 39.21% 86.30% 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 1.0000 0.4600 0.4600 0.4700 0.5300 0.5400 -
  QoQ % -46.00% 117.39% 0.00% -2.13% -11.32% -1.85% -
  Horiz. % 100.00% 185.19% 85.19% 85.19% 87.04% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.16 7.92 4.27 2.19 1.44 1.13 1.23 333.27%
  QoQ % 40.91% 85.48% 94.98% 52.08% 27.43% -8.13% -
  Horiz. % 907.32% 643.90% 347.15% 178.05% 117.07% 91.87% 100.00%
EPS 0.45 -0.12 -0.38 -0.21 -0.20 -0.44 -0.50 -
  QoQ % 475.00% 68.42% -80.95% -5.00% 54.55% 12.00% -
  Horiz. % -90.00% 24.00% 76.00% 42.00% 40.00% 88.00% 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 0.0394 0.0731 0.0220 0.0217 0.0222 0.0251 0.0256 33.20%
  QoQ % -46.10% 232.27% 1.38% -2.25% -11.55% -1.95% -
  Horiz. % 153.91% 285.55% 85.94% 84.77% 86.72% 98.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.5300 0.5000 0.5000 0.4700 0.3700 0.4400 0.4000 -
P/RPS 0.35 0.46 0.56 1.01 1.21 1.84 1.54 -62.66%
  QoQ % -23.91% -17.86% -44.55% -16.53% -34.24% 19.48% -
  Horiz. % 22.73% 29.87% 36.36% 65.58% 78.57% 119.48% 100.00%
P/EPS 8.64 -30.45 -6.37 -10.59 -8.86 -4.78 -3.75 -
  QoQ % 128.37% -378.02% 39.85% -19.53% -85.36% -27.47% -
  Horiz. % -230.40% 812.00% 169.87% 282.40% 236.27% 127.47% 100.00%
EY 11.58 -3.28 -15.71 -9.44 -11.29 -20.91 -26.66 -
  QoQ % 453.05% 79.12% -66.42% 16.39% 46.01% 21.57% -
  Horiz. % -43.44% 12.30% 58.93% 35.41% 42.35% 78.43% 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 0.98 0.50 1.09 1.02 0.79 0.83 0.74 20.53%
  QoQ % 96.00% -54.13% 6.86% 29.11% -4.82% 12.16% -
  Horiz. % 132.43% 67.57% 147.30% 137.84% 106.76% 112.16% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 -
Price 0.9200 0.5200 0.4600 0.5500 0.3500 0.3600 0.5000 -
P/RPS 0.60 0.48 0.51 1.18 1.15 1.50 1.92 -53.85%
  QoQ % 25.00% -5.88% -56.78% 2.61% -23.33% -21.87% -
  Horiz. % 31.25% 25.00% 26.56% 61.46% 59.90% 78.12% 100.00%
P/EPS 14.99 -31.66 -5.86 -12.39 -8.38 -3.91 -4.69 -
  QoQ % 147.35% -440.27% 52.70% -47.85% -114.32% 16.63% -
  Horiz. % -319.62% 675.05% 124.95% 264.18% 178.68% 83.37% 100.00%
EY 6.67 -3.16 -17.07 -8.07 -11.94 -25.56 -21.33 -
  QoQ % 311.08% 81.49% -111.52% 32.41% 53.29% -19.83% -
  Horiz. % -31.27% 14.81% 80.03% 37.83% 55.98% 119.83% 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 1.70 0.52 1.00 1.20 0.74 0.68 0.93 49.34%
  QoQ % 226.92% -48.00% -16.67% 62.16% 8.82% -26.88% -
  Horiz. % 182.80% 55.91% 107.53% 129.03% 79.57% 73.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.990.00 
 KOTRA 3.090.00 
 UCREST 0.1650.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.540.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS