[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -11.64%
YoY- -176.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 40,002 38,060 36,486 36,357 32,920 26,348 33,581 12.36%
PBT -316 172 -2,505 -1,178 -732 -2,532 6,550 -
Tax 246 -912 650 -234 -534 2,532 -2,060 -
NP -70 -740 -1,855 -1,413 -1,266 0 4,490 -
-
NP to SH -70 -740 -1,855 -1,413 -1,266 -2,972 4,490 -
-
Tax Rate - 530.23% - - - - 31.45% -
Total Cost 40,072 38,800 38,341 37,770 34,186 26,348 29,091 23.77%
-
Net Worth 48,688 50,191 49,359 51,348 52,710 53,393 54,017 -6.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,688 50,191 49,359 51,348 52,710 53,393 54,017 -6.68%
NOSH 38,888 40,217 39,999 30,028 30,000 30,080 29,993 18.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.17% -1.94% -5.08% -3.89% -3.85% 0.00% 13.37% -
ROE -0.14% -1.47% -3.76% -2.75% -2.40% -5.57% 8.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 102.86 94.64 91.22 121.08 109.73 87.59 111.96 -5.48%
EPS -0.18 -1.84 -4.64 -4.71 -4.22 -9.88 14.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.252 1.248 1.234 1.71 1.757 1.775 1.801 -21.50%
Adjusted Per Share Value based on latest NOSH - 30,070
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.41 7.05 6.75 6.73 6.09 4.88 6.22 12.36%
EPS -0.01 -0.14 -0.34 -0.26 -0.23 -0.55 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0929 0.0914 0.0951 0.0976 0.0989 0.10 -6.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.07 0.07 0.06 0.08 0.13 0.16 0.19 -
P/RPS 0.07 0.07 0.07 0.07 0.12 0.18 0.17 -44.62%
P/EPS -38.89 -3.80 -1.29 -1.70 -3.08 -1.62 1.27 -
EY -2.57 -26.29 -77.29 -58.83 -32.46 -61.75 78.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.05 0.07 0.09 0.11 -33.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 17/10/03 30/05/03 28/02/03 29/11/02 22/08/02 28/05/02 -
Price 0.08 0.08 0.07 0.07 0.12 0.16 0.17 -
P/RPS 0.08 0.08 0.08 0.06 0.11 0.18 0.15 -34.20%
P/EPS -44.44 -4.35 -1.51 -1.49 -2.84 -1.62 1.14 -
EY -2.25 -23.00 -66.25 -67.24 -35.17 -61.75 88.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.04 0.07 0.09 0.09 -23.66%

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