[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 41.72%
YoY- -60.48%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,656 17,744 29,373 32,644 34,856 36,544 23,417 -11.00%
PBT 590 296 504 1,737 1,664 2,688 -3,209 -
Tax -100 -104 -4,292 -5,239 -7,674 -2,280 -1,556 -83.92%
NP 490 192 -3,788 -3,502 -6,010 408 -4,765 -
-
NP to SH 490 192 -3,788 -3,502 -6,010 408 -4,765 -
-
Tax Rate 16.95% 35.14% 851.59% 301.61% 461.18% 84.82% - -
Total Cost 19,166 17,552 33,161 36,146 40,866 36,136 28,182 -22.64%
-
Net Worth 38,097 4,459,200 36,962 37,375 37,262 34,272 40,183 -3.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 38,097 4,459,200 36,962 37,375 37,262 34,272 40,183 -3.48%
NOSH 408,333 480,000 398,736 398,030 400,666 340,000 399,836 1.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.49% 1.08% -12.90% -10.73% -17.24% 1.12% -20.35% -
ROE 1.29% 0.00% -10.25% -9.37% -16.13% 1.19% -11.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.81 3.70 7.37 8.20 8.70 10.75 5.86 -12.32%
EPS 0.12 0.04 -0.95 -0.88 -1.50 0.12 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 9.29 0.0927 0.0939 0.093 0.1008 0.1005 -4.83%
Adjusted Per Share Value based on latest NOSH - 419,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.64 3.29 5.44 6.04 6.45 6.77 4.34 -11.05%
EPS 0.09 0.04 -0.70 -0.65 -1.11 0.08 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 8.2556 0.0684 0.0692 0.069 0.0634 0.0744 -3.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.05 0.05 0.04 0.03 0.04 0.05 0.06 -
P/RPS 1.04 1.35 0.54 0.37 0.46 0.47 1.02 1.30%
P/EPS 41.67 125.00 -4.21 -3.41 -2.67 41.67 -5.03 -
EY 2.40 0.80 -23.75 -29.33 -37.50 2.40 -19.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.01 0.43 0.32 0.43 0.50 0.60 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 27/08/09 27/05/09 27/02/09 27/11/08 27/08/08 29/05/08 -
Price 0.05 0.05 0.05 0.04 0.04 0.05 0.05 -
P/RPS 1.04 1.35 0.68 0.49 0.46 0.47 0.85 14.38%
P/EPS 41.67 125.00 -5.26 -4.55 -2.67 41.67 -4.20 -
EY 2.40 0.80 -19.00 -22.00 -37.50 2.40 -23.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.01 0.54 0.43 0.43 0.50 0.50 5.25%

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