Highlights

[KERJAYA] YoY Quarter Result on 2010-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     751.01%    YoY -     1,040.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 10,114 46,199 27,914 2,138 4,450 6,640 9,111 1.75%
  YoY % -78.11% 65.50% 1,205.61% -51.96% -32.98% -27.12% -
  Horiz. % 111.01% 507.07% 306.38% 23.47% 48.84% 72.88% 100.00%
PBT 3,613 6,060 667 2,354 302 -515 -1,564 -
  YoY % -40.38% 808.55% -71.67% 679.47% 158.64% 67.07% -
  Horiz. % -231.01% -387.47% -42.65% -150.51% -19.31% 32.93% 100.00%
Tax -1,141 -570 -483 -108 -105 -65 -108 48.08%
  YoY % -100.18% -18.01% -347.22% -2.86% -61.54% 39.81% -
  Horiz. % 1,056.48% 527.78% 447.22% 100.00% 97.22% 60.19% 100.00%
NP 2,472 5,490 184 2,246 197 -580 -1,672 -
  YoY % -54.97% 2,883.70% -91.81% 1,040.10% 133.97% 65.31% -
  Horiz. % -147.85% -328.35% -11.00% -134.33% -11.78% 34.69% 100.00%
NP to SH 2,472 5,490 184 2,246 197 -580 -1,672 -
  YoY % -54.97% 2,883.70% -91.81% 1,040.10% 133.97% 65.31% -
  Horiz. % -147.85% -328.35% -11.00% -134.33% -11.78% 34.69% 100.00%
Tax Rate 31.58 % 9.41 % 72.41 % 4.59 % 34.77 % - % - % -
  YoY % 235.60% -87.00% 1,477.56% -86.80% 0.00% 0.00% -
  Horiz. % 90.83% 27.06% 208.25% 13.20% 100.00% - -
Total Cost 7,642 40,709 27,730 -108 4,253 7,220 10,783 -5.57%
  YoY % -81.23% 46.80% 25,775.92% -102.54% -41.09% -33.04% -
  Horiz. % 70.87% 377.53% 257.16% -1.00% 39.44% 66.96% 100.00%
Net Worth 79,067 60,798 27,303 31,749 46,563 46,282 27,573 19.17%
  YoY % 30.05% 122.68% -14.00% -31.81% 0.61% 67.85% -
  Horiz. % 286.75% 220.50% 99.02% 115.15% 168.87% 167.85% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 79,067 60,798 27,303 31,749 46,563 46,282 27,573 19.17%
  YoY % 30.05% 122.68% -14.00% -31.81% 0.61% 67.85% -
  Horiz. % 286.75% 220.50% 99.02% 115.15% 168.87% 167.85% 100.00%
NOSH 90,882 90,743 59,354 58,795 59,696 58,585 58,666 7.56%
  YoY % 0.15% 52.88% 0.95% -1.51% 1.90% -0.14% -
  Horiz. % 154.91% 154.68% 101.17% 100.22% 101.76% 99.86% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 24.44 % 11.88 % 0.66 % 105.05 % 4.43 % -8.73 % -18.35 % -
  YoY % 105.72% 1,700.00% -99.37% 2,271.33% 150.74% 52.43% -
  Horiz. % -133.19% -64.74% -3.60% -572.48% -24.14% 47.57% 100.00%
ROE 3.13 % 9.03 % 0.67 % 7.07 % 0.42 % -1.25 % -6.06 % -
  YoY % -65.34% 1,247.76% -90.52% 1,583.33% 133.60% 79.37% -
  Horiz. % -51.65% -149.01% -11.06% -116.67% -6.93% 20.63% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.13 50.91 47.03 3.64 7.45 11.33 15.53 -5.40%
  YoY % -78.14% 8.25% 1,192.03% -51.14% -34.25% -27.04% -
  Horiz. % 71.67% 327.82% 302.83% 23.44% 47.97% 72.96% 100.00%
EPS 2.72 6.05 0.31 3.82 0.33 -0.99 -2.85 -
  YoY % -55.04% 1,851.61% -91.88% 1,057.58% 133.33% 65.26% -
  Horiz. % -95.44% -212.28% -10.88% -134.04% -11.58% 34.74% 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 0.8700 0.6700 0.4600 0.5400 0.7800 0.7900 0.4700 10.80%
  YoY % 29.85% 45.65% -14.81% -30.77% -1.27% 68.09% -
  Horiz. % 185.11% 142.55% 97.87% 114.89% 165.96% 168.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.81 3.72 2.25 0.17 0.36 0.53 0.73 1.75%
  YoY % -78.23% 65.33% 1,223.53% -52.78% -32.08% -27.40% -
  Horiz. % 110.96% 509.59% 308.22% 23.29% 49.32% 72.60% 100.00%
EPS 0.20 0.44 0.01 0.18 0.02 -0.05 -0.13 -
  YoY % -54.55% 4,300.00% -94.44% 800.00% 140.00% 61.54% -
  Horiz. % -153.85% -338.46% -7.69% -138.46% -15.38% 38.46% 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 0.0637 0.0490 0.0220 0.0256 0.0375 0.0373 0.0222 19.19%
  YoY % 30.00% 122.73% -14.06% -31.73% 0.54% 68.02% -
  Horiz. % 286.94% 220.72% 99.10% 115.32% 168.92% 168.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.8300 0.8800 0.5000 0.4000 0.4300 0.6000 0.6800 -
P/RPS 7.46 1.73 1.06 11.00 5.77 5.29 4.38 9.27%
  YoY % 331.21% 63.21% -90.36% 90.64% 9.07% 20.78% -
  Horiz. % 170.32% 39.50% 24.20% 251.14% 131.74% 120.78% 100.00%
P/EPS 30.51 14.55 161.29 10.47 130.30 -60.61 -23.86 -
  YoY % 109.69% -90.98% 1,440.50% -91.96% 314.98% -154.02% -
  Horiz. % -127.87% -60.98% -675.98% -43.88% -546.10% 254.02% 100.00%
EY 3.28 6.88 0.62 9.55 0.77 -1.65 -4.19 -
  YoY % -52.33% 1,009.68% -93.51% 1,140.26% 146.67% 60.62% -
  Horiz. % -78.28% -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 0.95 1.31 1.09 0.74 0.55 0.76 1.45 -6.80%
  YoY % -27.48% 20.18% 47.30% 34.55% -27.63% -47.59% -
  Horiz. % 65.52% 90.34% 75.17% 51.03% 37.93% 52.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 -
Price 0.8100 0.8500 0.4600 0.5000 0.4500 0.5600 0.8000 -
P/RPS 7.28 1.67 0.98 13.75 6.04 4.94 5.15 5.93%
  YoY % 335.93% 70.41% -92.87% 127.65% 22.27% -4.08% -
  Horiz. % 141.36% 32.43% 19.03% 266.99% 117.28% 95.92% 100.00%
P/EPS 29.78 14.05 148.39 13.09 136.36 -56.57 -28.07 -
  YoY % 111.96% -90.53% 1,033.61% -90.40% 341.05% -101.53% -
  Horiz. % -106.09% -50.05% -528.64% -46.63% -485.79% 201.53% 100.00%
EY 3.36 7.12 0.67 7.64 0.73 -1.77 -3.56 -
  YoY % -52.81% 962.69% -91.23% 946.58% 141.24% 50.28% -
  Horiz. % -94.38% -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 0.93 1.27 1.00 0.93 0.58 0.71 1.70 -9.56%
  YoY % -26.77% 27.00% 7.53% 60.34% -18.31% -58.24% -
  Horiz. % 54.71% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers