Highlights

[KERJAYA] YoY Cumulative Quarter Result on 2008-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -160.44%    YoY -     -10.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 138,586 17,934 18,550 25,028 34,603 52,809 55,953 16.31%
  YoY % 672.76% -3.32% -25.88% -27.67% -34.48% -5.62% -
  Horiz. % 247.68% 32.05% 33.15% 44.73% 61.84% 94.38% 100.00%
PBT 4,706 -2,184 -8,441 -11,016 -9,884 -42,268 -16,593 -
  YoY % 315.48% 74.13% 23.38% -11.45% 76.62% -154.73% -
  Horiz. % -28.36% 13.16% 50.87% 66.39% 59.57% 254.73% 100.00%
Tax 862 -269 -478 122 0 2,378 390 14.13%
  YoY % 420.45% 43.72% -491.80% 0.00% 0.00% 509.74% -
  Horiz. % 221.03% -68.97% -122.56% 31.28% 0.00% 609.74% 100.00%
NP 5,568 -2,453 -8,919 -10,894 -9,884 -39,890 -16,203 -
  YoY % 326.99% 72.50% 18.13% -10.22% 75.22% -146.19% -
  Horiz. % -34.36% 15.14% 55.05% 67.23% 61.00% 246.19% 100.00%
NP to SH 5,568 -2,453 -8,919 -10,894 -9,884 -40,066 -16,286 -
  YoY % 326.99% 72.50% 18.13% -10.22% 75.33% -146.01% -
  Horiz. % -34.19% 15.06% 54.76% 66.89% 60.69% 246.01% 100.00%
Tax Rate -18.32 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 133,018 20,387 27,469 35,922 44,487 92,699 72,156 10.73%
  YoY % 552.46% -25.78% -23.53% -19.25% -52.01% 28.47% -
  Horiz. % 184.35% 28.25% 38.07% 49.78% 61.65% 128.47% 100.00%
Net Worth 49,030 27,613 29,358 38,179 49,329 31,124 73,154 -6.45%
  YoY % 77.56% -5.94% -23.10% -22.60% 58.49% -57.45% -
  Horiz. % 67.02% 37.75% 40.13% 52.19% 67.43% 42.55% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 49,030 27,613 29,358 38,179 49,329 31,124 73,154 -6.45%
  YoY % 77.56% -5.94% -23.10% -22.60% 58.49% -57.45% -
  Horiz. % 67.02% 37.75% 40.13% 52.19% 67.43% 42.55% 100.00%
NOSH 90,796 58,753 58,716 58,737 58,725 58,724 58,523 7.59%
  YoY % 54.54% 0.06% -0.04% 0.02% 0.00% 0.34% -
  Horiz. % 155.15% 100.39% 100.33% 100.37% 100.35% 100.34% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.02 % -13.68 % -48.08 % -43.53 % -28.56 % -75.54 % -28.96 % -
  YoY % 129.39% 71.55% -10.45% -52.42% 62.19% -160.84% -
  Horiz. % -13.88% 47.24% 166.02% 150.31% 98.62% 260.84% 100.00%
ROE 11.36 % -8.88 % -30.38 % -28.53 % -20.04 % -128.73 % -22.26 % -
  YoY % 227.93% 70.77% -6.48% -42.37% 84.43% -478.30% -
  Horiz. % -51.03% 39.89% 136.48% 128.17% 90.03% 578.30% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 152.63 30.52 31.59 42.61 58.92 89.93 95.61 8.10%
  YoY % 400.10% -3.39% -25.86% -27.68% -34.48% -5.94% -
  Horiz. % 159.64% 31.92% 33.04% 44.57% 61.63% 94.06% 100.00%
EPS 8.18 -4.18 -15.19 -18.55 -36.63 -68.23 -27.83 -
  YoY % 295.69% 72.48% 18.11% 49.36% 46.31% -145.17% -
  Horiz. % -29.39% 15.02% 54.58% 66.65% 131.62% 245.17% 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 0.5400 0.4700 0.5000 0.6500 0.8400 0.5300 1.2500 -13.05%
  YoY % 14.89% -6.00% -23.08% -22.62% 58.49% -57.60% -
  Horiz. % 43.20% 37.60% 40.00% 52.00% 67.20% 42.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.16 1.44 1.49 2.02 2.79 4.25 4.51 16.29%
  YoY % 675.00% -3.36% -26.24% -27.60% -34.35% -5.76% -
  Horiz. % 247.45% 31.93% 33.04% 44.79% 61.86% 94.24% 100.00%
EPS 0.45 -0.20 -0.72 -0.88 -0.80 -3.23 -1.31 -
  YoY % 325.00% 72.22% 18.18% -10.00% 75.23% -146.56% -
  Horiz. % -34.35% 15.27% 54.96% 67.18% 61.07% 246.56% 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 0.0395 0.0222 0.0236 0.0307 0.0397 0.0251 0.0589 -6.44%
  YoY % 77.93% -5.93% -23.13% -22.67% 58.17% -57.39% -
  Horiz. % 67.06% 37.69% 40.07% 52.12% 67.40% 42.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.5300 0.3700 0.3700 0.4900 0.8200 0.6200 0.0000 -
P/RPS 0.35 1.21 1.17 1.15 1.39 0.69 0.00 -
  YoY % -71.07% 3.42% 1.74% -17.27% 101.45% 0.00% -
  Horiz. % 50.72% 175.36% 169.57% 166.67% 201.45% 100.00% -
P/EPS 8.64 -8.86 -2.44 -2.64 -4.87 -0.91 0.00 -
  YoY % 197.52% -263.11% 7.58% 45.79% -435.16% 0.00% -
  Horiz. % -949.45% 973.63% 268.13% 290.11% 535.16% 100.00% -
EY 11.57 -11.28 -41.05 -37.85 -20.53 -110.04 0.00 -
  YoY % 202.57% 72.52% -8.45% -84.36% 81.34% 0.00% -
  Horiz. % -10.51% 10.25% 37.30% 34.40% 18.66% 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 0.98 0.79 0.74 0.75 0.98 1.17 0.00 -
  YoY % 24.05% 6.76% -1.33% -23.47% -16.24% 0.00% -
  Horiz. % 83.76% 67.52% 63.25% 64.10% 83.76% 100.00% -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 23/02/10 27/02/09 27/02/08 28/02/07 - -
Price 0.9200 0.3500 0.3100 0.4700 0.9000 0.7000 0.0000 -
P/RPS 0.60 1.15 0.98 1.10 1.53 0.78 0.00 -
  YoY % -47.83% 17.35% -10.91% -28.10% 96.15% 0.00% -
  Horiz. % 76.92% 147.44% 125.64% 141.03% 196.15% 100.00% -
P/EPS 15.00 -8.38 -2.04 -2.53 -5.35 -1.03 0.00 -
  YoY % 279.00% -310.78% 19.37% 52.71% -419.42% 0.00% -
  Horiz. % -1,456.31% 813.59% 198.06% 245.63% 519.42% 100.00% -
EY 6.67 -11.93 -49.00 -39.46 -18.70 -97.47 0.00 -
  YoY % 155.91% 75.65% -24.18% -111.02% 80.81% 0.00% -
  Horiz. % -6.84% 12.24% 50.27% 40.48% 19.19% 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 1.70 0.74 0.62 0.72 1.07 1.32 0.00 -
  YoY % 129.73% 19.35% -13.89% -32.71% -18.94% 0.00% -
  Horiz. % 128.79% 56.06% 46.97% 54.55% 81.06% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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