[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 34.5%
YoY- -435.97%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,278 9,152 11,736 10,268 9,066 10,508 14,474 -31.07%
PBT -3,416 -3,276 -1,811 -1,626 -2,500 -2,436 1,182 -
Tax -2 4 7 -4 -10 -8 -625 -97.82%
NP -3,418 -3,272 -1,804 -1,630 -2,510 -2,444 557 -
-
NP to SH -3,418 -3,272 -1,804 -1,644 -2,510 -2,444 557 -
-
Tax Rate - - - - - - 52.88% -
Total Cost 11,696 12,424 13,540 11,898 11,576 12,952 13,917 -10.93%
-
Net Worth 50,071 50,952 40,400 40,768 40,959 42,362 42,199 12.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 50,071 50,952 40,400 40,768 40,959 42,362 42,199 12.06%
NOSH 440,000 440,000 400,000 400,000 400,000 407,333 400,000 6.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -41.29% -35.75% -15.37% -15.88% -27.69% -23.26% 3.85% -
ROE -6.83% -6.42% -4.47% -4.03% -6.13% -5.77% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.88 2.08 2.93 2.58 2.27 2.58 3.62 -35.36%
EPS -0.78 -0.76 -0.45 -0.41 -0.62 -0.60 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1158 0.101 0.1025 0.1024 0.104 0.1055 5.17%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.43 1.58 2.02 1.77 1.56 1.81 2.49 -30.88%
EPS -0.59 -0.56 -0.31 -0.28 -0.43 -0.42 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0878 0.0696 0.0703 0.0706 0.073 0.0727 12.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.13 0.095 0.11 0.085 0.095 0.08 0.07 -
P/RPS 6.91 4.57 3.75 3.29 4.19 3.10 1.93 133.85%
P/EPS -16.73 -12.78 -24.39 -20.56 -15.14 -13.33 50.27 -
EY -5.98 -7.83 -4.10 -4.86 -6.61 -7.50 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.82 1.09 0.83 0.93 0.77 0.66 43.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 26/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.115 0.115 0.09 0.09 0.09 0.08 0.085 -
P/RPS 6.11 5.53 3.07 3.49 3.97 3.10 2.35 88.97%
P/EPS -14.80 -15.46 -19.96 -21.77 -14.34 -13.33 61.04 -
EY -6.75 -6.47 -5.01 -4.59 -6.97 -7.50 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 0.89 0.88 0.88 0.77 0.81 15.83%

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