Highlights

[KERJAYA] YoY Annualized 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 -     -54.34%    YoY -     158.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 41,926 197,534 119,637 12,440 18,440 24,510 34,149 3.48%
  YoY % -78.78% 65.11% 861.71% -32.54% -24.77% -28.23% -
  Horiz. % 122.77% 578.44% 350.34% 36.43% 54.00% 71.77% 100.00%
PBT 15,412 24,578 3,861 2,157 -2,493 -5,241 -5,786 -
  YoY % -37.30% 536.53% 78.99% 186.52% 52.43% 9.42% -
  Horiz. % -266.34% -424.75% -66.73% -37.28% 43.09% 90.58% 100.00%
Tax -3,869 -1,606 -844 -421 -457 -336 -377 47.34%
  YoY % -140.83% -90.36% -100.32% 7.87% -36.11% 10.95% -
  Horiz. % 1,025.44% 425.79% 223.67% 111.66% 121.20% 89.05% 100.00%
NP 11,542 22,972 3,017 1,736 -2,950 -5,577 -6,164 -
  YoY % -49.75% 661.33% 73.81% 158.83% 47.10% 9.52% -
  Horiz. % -187.26% -372.68% -48.95% -28.16% 47.87% 90.48% 100.00%
NP to SH 11,542 22,972 3,017 1,736 -2,950 -5,577 -6,164 -
  YoY % -49.75% 661.33% 73.81% 158.83% 47.10% 9.52% -
  Horiz. % -187.26% -372.68% -48.95% -28.16% 47.87% 90.48% 100.00%
Tax Rate 25.11 % 6.54 % 21.86 % 19.53 % - % - % - % -
  YoY % 283.94% -70.08% 11.93% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 33.49% 111.93% 100.00% - - -
Total Cost 30,384 174,562 116,620 10,704 21,390 30,087 40,313 -4.60%
  YoY % -82.59% 49.69% 989.50% -49.96% -28.91% -25.36% -
  Horiz. % 75.37% 433.01% 289.28% 26.55% 53.06% 74.64% 100.00%
Net Worth 81,669 66,230 91,792 31,083 41,090 45,237 26,433 20.66%
  YoY % 23.31% -27.85% 195.31% -24.35% -9.17% 71.13% -
  Horiz. % 308.96% 250.55% 347.25% 117.59% 155.44% 171.13% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 81,669 66,230 91,792 31,083 41,090 45,237 26,433 20.66%
  YoY % 23.31% -27.85% 195.31% -24.35% -9.17% 71.13% -
  Horiz. % 308.96% 250.55% 347.25% 117.59% 155.44% 171.13% 100.00%
NOSH 90,744 90,726 90,883 58,648 58,700 58,749 58,742 7.51%
  YoY % 0.02% -0.17% 54.96% -0.09% -0.08% 0.01% -
  Horiz. % 154.48% 154.45% 154.72% 99.84% 99.93% 100.01% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 27.53 % 11.63 % 2.52 % 13.95 % -16.00 % -22.75 % -18.05 % -
  YoY % 136.72% 361.51% -81.94% 187.19% 29.67% -26.04% -
  Horiz. % -152.52% -64.43% -13.96% -77.29% 88.64% 126.04% 100.00%
ROE 14.13 % 34.68 % 3.29 % 5.58 % -7.18 % -12.33 % -23.32 % -
  YoY % -59.26% 954.10% -41.04% 177.72% 41.77% 47.13% -
  Horiz. % -60.59% -148.71% -14.11% -23.93% 30.79% 52.87% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.20 217.72 131.64 21.21 31.41 41.72 58.13 -3.75%
  YoY % -78.78% 65.39% 520.65% -32.47% -24.71% -28.23% -
  Horiz. % 79.48% 374.54% 226.46% 36.49% 54.03% 71.77% 100.00%
EPS 12.72 25.32 3.32 2.96 -5.03 -9.49 -10.49 -
  YoY % -49.76% 662.65% 12.16% 158.85% 47.00% 9.53% -
  Horiz. % -121.26% -241.37% -31.65% -28.22% 47.95% 90.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 0.7300 1.0100 0.5300 0.7000 0.7700 0.4500 12.23%
  YoY % 23.29% -27.72% 90.57% -24.29% -9.09% 71.11% -
  Horiz. % 200.00% 162.22% 224.44% 117.78% 155.56% 171.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.38 15.90 9.63 1.00 1.48 1.97 2.75 3.49%
  YoY % -78.74% 65.11% 863.00% -32.43% -24.87% -28.36% -
  Horiz. % 122.91% 578.18% 350.18% 36.36% 53.82% 71.64% 100.00%
EPS 0.93 1.85 0.24 0.14 -0.24 -0.45 -0.50 -
  YoY % -49.73% 670.83% 71.43% 158.33% 46.67% 10.00% -
  Horiz. % -186.00% -370.00% -48.00% -28.00% 48.00% 90.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0658 0.0533 0.0739 0.0250 0.0331 0.0364 0.0213 20.66%
  YoY % 23.45% -27.88% 195.60% -24.47% -9.07% 70.89% -
  Horiz. % 308.92% 250.23% 346.95% 117.37% 155.40% 170.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.7550 0.7700 0.5000 0.4400 0.3600 0.4400 1.2100 -
P/RPS 1.63 0.35 0.38 2.07 1.15 1.05 2.08 -3.98%
  YoY % 365.71% -7.89% -81.64% 80.00% 9.52% -49.52% -
  Horiz. % 78.37% 16.83% 18.27% 99.52% 55.29% 50.48% 100.00%
P/EPS 5.94 3.04 15.06 14.86 -7.16 -4.63 -11.53 -
  YoY % 95.39% -79.81% 1.35% 307.54% -54.64% 59.84% -
  Horiz. % -51.52% -26.37% -130.62% -128.88% 62.10% 40.16% 100.00%
EY 16.85 32.88 6.64 6.73 -13.96 -21.58 -8.67 -
  YoY % -48.75% 395.18% -1.34% 148.21% 35.31% -148.90% -
  Horiz. % -194.35% -379.24% -76.59% -77.62% 161.01% 248.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 1.05 0.50 0.83 0.51 0.57 2.69 -17.62%
  YoY % -20.00% 110.00% -39.76% 62.75% -10.53% -78.81% -
  Horiz. % 31.23% 39.03% 18.59% 30.86% 18.96% 21.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 28/11/07 -
Price 0.8000 0.8200 0.5200 0.3600 0.4000 0.4800 1.2400 -
P/RPS 1.73 0.38 0.40 1.70 1.27 1.15 2.13 -3.40%
  YoY % 355.26% -5.00% -76.47% 33.86% 10.43% -46.01% -
  Horiz. % 81.22% 17.84% 18.78% 79.81% 59.62% 53.99% 100.00%
P/EPS 6.29 3.24 15.66 12.16 -7.96 -5.06 -11.82 -
  YoY % 94.14% -79.31% 28.78% 252.76% -57.31% 57.19% -
  Horiz. % -53.21% -27.41% -132.49% -102.88% 67.34% 42.81% 100.00%
EY 15.90 30.88 6.38 8.22 -12.57 -19.78 -8.46 -
  YoY % -48.51% 384.01% -22.38% 165.39% 36.45% -133.81% -
  Horiz. % -187.94% -365.01% -75.41% -97.16% 148.58% 233.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.12 0.51 0.68 0.57 0.62 2.76 -17.18%
  YoY % -20.54% 119.61% -25.00% 19.30% -8.06% -77.54% -
  Horiz. % 32.25% 40.58% 18.48% 24.64% 20.65% 22.46% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers