[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 42.23%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 32,160 33,865 33,090 31,176 35,958 38,157 39,632 -13.01%
PBT 500 -180 -410 -2,144 -2,627 -1,880 -1,902 -
Tax 353 -212 68 260 -634 -309 -440 -
NP 853 -392 -342 -1,884 -3,261 -2,189 -2,342 -
-
NP to SH 845 -392 -342 -1,884 -3,261 -2,189 -2,342 -
-
Tax Rate -70.60% - - - - - - -
Total Cost 31,307 34,257 33,432 33,060 39,219 40,346 41,974 -17.77%
-
Net Worth 46,999 45,494 44,901 44,748 45,309 46,271 46,740 0.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 46,999 45,494 44,901 44,748 45,309 46,271 46,740 0.36%
NOSH 40,047 39,729 39,767 39,915 40,012 39,951 39,965 0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.65% -1.16% -1.03% -6.04% -9.07% -5.74% -5.91% -
ROE 1.80% -0.86% -0.76% -4.21% -7.20% -4.73% -5.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.30 85.24 83.21 78.11 89.87 95.51 99.16 -13.13%
EPS 2.11 -0.99 -0.86 -4.72 -8.15 -5.48 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1736 1.1451 1.1291 1.1211 1.1324 1.1582 1.1695 0.23%
Adjusted Per Share Value based on latest NOSH - 39,915
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.95 6.27 6.13 5.77 6.66 7.06 7.34 -13.07%
EPS 0.16 -0.07 -0.06 -0.35 -0.60 -0.41 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.0842 0.0831 0.0828 0.0839 0.0857 0.0865 0.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.09 0.08 0.08 0.06 0.06 0.06 0.05 -
P/RPS 0.11 0.09 0.10 0.08 0.07 0.06 0.05 69.23%
P/EPS 4.27 -8.11 -9.30 -1.27 -0.74 -1.09 -0.85 -
EY 23.44 -12.33 -10.75 -78.67 -135.83 -91.33 -117.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.07 0.05 0.05 0.05 0.04 58.80%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 29/08/05 18/07/05 28/02/05 30/11/04 -
Price 0.09 0.12 0.07 0.09 0.06 0.06 0.06 -
P/RPS 0.11 0.14 0.08 0.12 0.07 0.06 0.06 49.84%
P/EPS 4.27 -12.16 -8.14 -1.91 -0.74 -1.09 -1.02 -
EY 23.44 -8.22 -12.29 -52.44 -135.83 -91.33 -97.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.06 0.08 0.05 0.05 0.05 36.83%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment