Highlights

[KERJAYA] YoY Quarter Result on 2009-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     120.87%    YoY -     133.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 46,199 27,914 2,138 4,450 6,640 9,111 12,679 24.02%
  YoY % 65.50% 1,205.61% -51.96% -32.98% -27.12% -28.14% -
  Horiz. % 364.37% 220.16% 16.86% 35.10% 52.37% 71.86% 100.00%
PBT 6,060 667 2,354 302 -515 -1,564 -2,499 -
  YoY % 808.55% -71.67% 679.47% 158.64% 67.07% 37.41% -
  Horiz. % -242.50% -26.69% -94.20% -12.08% 20.61% 62.59% 100.00%
Tax -570 -483 -108 -105 -65 -108 -396 6.25%
  YoY % -18.01% -347.22% -2.86% -61.54% 39.81% 72.73% -
  Horiz. % 143.94% 121.97% 27.27% 26.52% 16.41% 27.27% 100.00%
NP 5,490 184 2,246 197 -580 -1,672 -2,895 -
  YoY % 2,883.70% -91.81% 1,040.10% 133.97% 65.31% 42.25% -
  Horiz. % -189.64% -6.36% -77.58% -6.80% 20.03% 57.75% 100.00%
NP to SH 5,490 184 2,246 197 -580 -1,672 -2,893 -
  YoY % 2,883.70% -91.81% 1,040.10% 133.97% 65.31% 42.21% -
  Horiz. % -189.77% -6.36% -77.64% -6.81% 20.05% 57.79% 100.00%
Tax Rate 9.41 % 72.41 % 4.59 % 34.77 % - % - % - % -
  YoY % -87.00% 1,477.56% -86.80% 0.00% 0.00% 0.00% -
  Horiz. % 27.06% 208.25% 13.20% 100.00% - - -
Total Cost 40,709 27,730 -108 4,253 7,220 10,783 15,574 17.35%
  YoY % 46.80% 25,775.92% -102.54% -41.09% -33.04% -30.76% -
  Horiz. % 261.39% 178.05% -0.69% 27.31% 46.36% 69.24% 100.00%
Net Worth 60,798 27,303 31,749 46,563 46,282 27,573 67,483 -1.72%
  YoY % 122.68% -14.00% -31.81% 0.61% 67.85% -59.14% -
  Horiz. % 90.09% 40.46% 47.05% 69.00% 68.58% 40.86% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 60,798 27,303 31,749 46,563 46,282 27,573 67,483 -1.72%
  YoY % 122.68% -14.00% -31.81% 0.61% 67.85% -59.14% -
  Horiz. % 90.09% 40.46% 47.05% 69.00% 68.58% 40.86% 100.00%
NOSH 90,743 59,354 58,795 59,696 58,585 58,666 58,681 7.53%
  YoY % 52.88% 0.95% -1.51% 1.90% -0.14% -0.03% -
  Horiz. % 154.64% 101.15% 100.19% 101.73% 99.84% 99.97% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.88 % 0.66 % 105.05 % 4.43 % -8.73 % -18.35 % -22.83 % -
  YoY % 1,700.00% -99.37% 2,271.33% 150.74% 52.43% 19.62% -
  Horiz. % -52.04% -2.89% -460.14% -19.40% 38.24% 80.38% 100.00%
ROE 9.03 % 0.67 % 7.07 % 0.42 % -1.25 % -6.06 % -4.29 % -
  YoY % 1,247.76% -90.52% 1,583.33% 133.60% 79.37% -41.26% -
  Horiz. % -210.49% -15.62% -164.80% -9.79% 29.14% 141.26% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.91 47.03 3.64 7.45 11.33 15.53 21.61 15.34%
  YoY % 8.25% 1,192.03% -51.14% -34.25% -27.04% -28.14% -
  Horiz. % 235.59% 217.63% 16.84% 34.47% 52.43% 71.86% 100.00%
EPS 6.05 0.31 3.82 0.33 -0.99 -2.85 -4.93 -
  YoY % 1,851.61% -91.88% 1,057.58% 133.33% 65.26% 42.19% -
  Horiz. % -122.72% -6.29% -77.48% -6.69% 20.08% 57.81% 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 0.6700 0.4600 0.5400 0.7800 0.7900 0.4700 1.1500 -8.60%
  YoY % 45.65% -14.81% -30.77% -1.27% 68.09% -59.13% -
  Horiz. % 58.26% 40.00% 46.96% 67.83% 68.70% 40.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.72 2.25 0.17 0.36 0.53 0.73 1.02 24.04%
  YoY % 65.33% 1,223.53% -52.78% -32.08% -27.40% -28.43% -
  Horiz. % 364.71% 220.59% 16.67% 35.29% 51.96% 71.57% 100.00%
EPS 0.44 0.01 0.18 0.02 -0.05 -0.13 -0.23 -
  YoY % 4,300.00% -94.44% 800.00% 140.00% 61.54% 43.48% -
  Horiz. % -191.30% -4.35% -78.26% -8.70% 21.74% 56.52% 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 0.0490 0.0220 0.0256 0.0375 0.0373 0.0222 0.0543 -1.70%
  YoY % 122.73% -14.06% -31.73% 0.54% 68.02% -59.12% -
  Horiz. % 90.24% 40.52% 47.15% 69.06% 68.69% 40.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.8800 0.5000 0.4000 0.4300 0.6000 0.6800 0.0000 -
P/RPS 1.73 1.06 11.00 5.77 5.29 4.38 0.00 -
  YoY % 63.21% -90.36% 90.64% 9.07% 20.78% 0.00% -
  Horiz. % 39.50% 24.20% 251.14% 131.74% 120.78% 100.00% -
P/EPS 14.55 161.29 10.47 130.30 -60.61 -23.86 0.00 -
  YoY % -90.98% 1,440.50% -91.96% 314.98% -154.02% 0.00% -
  Horiz. % -60.98% -675.98% -43.88% -546.10% 254.02% 100.00% -
EY 6.88 0.62 9.55 0.77 -1.65 -4.19 0.00 -
  YoY % 1,009.68% -93.51% 1,140.26% 146.67% 60.62% 0.00% -
  Horiz. % -164.20% -14.80% -227.92% -18.38% 39.38% 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 1.31 1.09 0.74 0.55 0.76 1.45 0.00 -
  YoY % 20.18% 47.30% 34.55% -27.63% -47.59% 0.00% -
  Horiz. % 90.34% 75.17% 51.03% 37.93% 52.41% 100.00% -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 - -
Price 0.8500 0.4600 0.5000 0.4500 0.5600 0.8000 0.0000 -
P/RPS 1.67 0.98 13.75 6.04 4.94 5.15 0.00 -
  YoY % 70.41% -92.87% 127.65% 22.27% -4.08% 0.00% -
  Horiz. % 32.43% 19.03% 266.99% 117.28% 95.92% 100.00% -
P/EPS 14.05 148.39 13.09 136.36 -56.57 -28.07 0.00 -
  YoY % -90.53% 1,033.61% -90.40% 341.05% -101.53% 0.00% -
  Horiz. % -50.05% -528.64% -46.63% -485.79% 201.53% 100.00% -
EY 7.12 0.67 7.64 0.73 -1.77 -3.56 0.00 -
  YoY % 962.69% -91.23% 946.58% 141.24% 50.28% 0.00% -
  Horiz. % -200.00% -18.82% -214.61% -20.51% 49.72% 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 1.27 1.00 0.93 0.58 0.71 1.70 0.00 -
  YoY % 27.00% 7.53% 60.34% -18.31% -58.24% 0.00% -
  Horiz. % 74.71% 58.82% 54.71% 34.12% 41.76% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers