Highlights

[KERJAYA] YoY Quarter Result on 2009-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -843.65%    YoY -     -63.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,067 48,889 3,579 4,803 6,303 7,581 13,808 8.12%
  YoY % -54.86% 1,266.00% -25.48% -23.80% -16.86% -45.10% -
  Horiz. % 159.81% 354.06% 25.92% 34.78% 45.65% 54.90% 100.00%
PBT 6,158 2,634 -488 -1,376 -794 -1,026 -4,454 -
  YoY % 133.79% 639.75% 64.53% -73.30% 22.61% 76.96% -
  Horiz. % -138.26% -59.14% 10.96% 30.89% 17.83% 23.04% 100.00%
Tax -219 -63 -111 -89 -104 -45 -182 3.13%
  YoY % -247.62% 43.24% -24.72% 14.42% -131.11% 75.27% -
  Horiz. % 120.33% 34.62% 60.99% 48.90% 57.14% 24.73% 100.00%
NP 5,939 2,571 -599 -1,465 -898 -1,071 -4,636 -
  YoY % 131.00% 529.22% 59.11% -63.14% 16.15% 76.90% -
  Horiz. % -128.11% -55.46% 12.92% 31.60% 19.37% 23.10% 100.00%
NP to SH 5,939 2,571 -599 -1,465 -898 -1,071 -4,683 -
  YoY % 131.00% 529.22% 59.11% -63.14% 16.15% 77.13% -
  Horiz. % -126.82% -54.90% 12.79% 31.28% 19.18% 22.87% 100.00%
Tax Rate 3.56 % 2.39 % - % - % - % - % - % -
  YoY % 48.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.95% 100.00% - - - - -
Total Cost 16,128 46,318 4,178 6,268 7,201 8,652 18,444 -2.21%
  YoY % -65.18% 1,008.62% -33.34% -12.96% -16.77% -53.09% -
  Horiz. % 87.44% 251.13% 22.65% 33.98% 39.04% 46.91% 100.00%
Net Worth 66,190 91,756 31,124 41,184 45,193 26,480 62,870 0.86%
  YoY % -27.86% 194.80% -24.43% -8.87% 70.67% -57.88% -
  Horiz. % 105.28% 145.94% 49.51% 65.51% 71.88% 42.12% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,190 91,756 31,124 41,184 45,193 26,480 62,870 0.86%
  YoY % -27.86% 194.80% -24.43% -8.87% 70.67% -57.88% -
  Horiz. % 105.28% 145.94% 49.51% 65.51% 71.88% 42.12% 100.00%
NOSH 90,671 90,848 58,725 58,835 58,692 58,846 58,757 7.49%
  YoY % -0.19% 54.70% -0.19% 0.24% -0.26% 0.15% -
  Horiz. % 154.31% 154.61% 99.94% 100.13% 99.89% 100.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.91 % 5.26 % -16.74 % -30.50 % -14.25 % -14.13 % -33.57 % -
  YoY % 411.60% 131.42% 45.11% -114.04% -0.85% 57.91% -
  Horiz. % -80.16% -15.67% 49.87% 90.85% 42.45% 42.09% 100.00%
ROE 8.97 % 2.80 % -1.92 % -3.56 % -1.99 % -4.04 % -7.45 % -
  YoY % 220.36% 245.83% 46.07% -78.89% 50.74% 45.77% -
  Horiz. % -120.40% -37.58% 25.77% 47.79% 26.71% 54.23% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.34 53.81 6.09 8.16 10.74 12.88 23.50 0.59%
  YoY % -54.77% 783.58% -25.37% -24.02% -16.61% -45.19% -
  Horiz. % 103.57% 228.98% 25.91% 34.72% 45.70% 54.81% 100.00%
EPS 6.55 2.83 -1.02 -2.49 -1.53 -1.82 -7.97 -
  YoY % 131.45% 377.45% 59.04% -62.75% 15.93% 77.16% -
  Horiz. % -82.18% -35.51% 12.80% 31.24% 19.20% 22.84% 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 0.7300 1.0100 0.5300 0.7000 0.7700 0.4500 1.0700 -6.17%
  YoY % -27.72% 90.57% -24.29% -9.09% 71.11% -57.94% -
  Horiz. % 68.22% 94.39% 49.53% 65.42% 71.96% 42.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.78 3.94 0.29 0.39 0.51 0.61 1.11 8.18%
  YoY % -54.82% 1,258.62% -25.64% -23.53% -16.39% -45.05% -
  Horiz. % 160.36% 354.95% 26.13% 35.14% 45.95% 54.95% 100.00%
EPS 0.48 0.21 -0.05 -0.12 -0.07 -0.09 -0.38 -
  YoY % 128.57% 520.00% 58.33% -71.43% 22.22% 76.32% -
  Horiz. % -126.32% -55.26% 13.16% 31.58% 18.42% 23.68% 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 0.0533 0.0739 0.0251 0.0332 0.0364 0.0213 0.0506 0.87%
  YoY % -27.88% 194.42% -24.40% -8.79% 70.89% -57.91% -
  Horiz. % 105.34% 146.05% 49.60% 65.61% 71.94% 42.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.7700 0.5000 0.4400 0.3600 0.4400 1.2100 0.8000 -
P/RPS 3.16 0.93 7.22 4.41 4.10 9.39 3.40 -1.21%
  YoY % 239.78% -87.12% 63.72% 7.56% -56.34% 176.18% -
  Horiz. % 92.94% 27.35% 212.35% 129.71% 120.59% 276.18% 100.00%
P/EPS 11.76 17.67 -43.14 -14.46 -28.76 -66.48 -10.04 -
  YoY % -33.45% 140.96% -198.34% 49.72% 56.74% -562.15% -
  Horiz. % -117.13% -176.00% 429.68% 144.02% 286.45% 662.15% 100.00%
EY 8.51 5.66 -2.32 -6.92 -3.48 -1.50 -9.96 -
  YoY % 50.35% 343.97% 66.47% -98.85% -132.00% 84.94% -
  Horiz. % -85.44% -56.83% 23.29% 69.48% 34.94% 15.06% 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 1.05 0.50 0.83 0.51 0.57 2.69 0.75 5.76%
  YoY % 110.00% -39.76% 62.75% -10.53% -78.81% 258.67% -
  Horiz. % 140.00% 66.67% 110.67% 68.00% 76.00% 358.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 28/11/07 29/11/06 -
Price 0.8200 0.5200 0.3600 0.4000 0.4800 1.2400 0.7300 -
P/RPS 3.37 0.97 5.91 4.90 4.47 9.63 3.11 1.35%
  YoY % 247.42% -83.59% 20.61% 9.62% -53.58% 209.65% -
  Horiz. % 108.36% 31.19% 190.03% 157.56% 143.73% 309.65% 100.00%
P/EPS 12.52 18.37 -35.29 -16.06 -31.37 -68.13 -9.16 -
  YoY % -31.85% 152.05% -119.74% 48.80% 53.96% -643.78% -
  Horiz. % -136.68% -200.55% 385.26% 175.33% 342.47% 743.78% 100.00%
EY 7.99 5.44 -2.83 -6.23 -3.19 -1.47 -10.92 -
  YoY % 46.87% 292.23% 54.57% -95.30% -117.01% 86.54% -
  Horiz. % -73.17% -49.82% 25.92% 57.05% 29.21% 13.46% 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 1.12 0.51 0.68 0.57 0.62 2.76 0.68 8.66%
  YoY % 119.61% -25.00% 19.30% -8.06% -77.54% 305.88% -
  Horiz. % 164.71% 75.00% 100.00% 83.82% 91.18% 405.88% 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