[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 41.88%
YoY- -156.92%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 63,192 80,826 80,125 58,246 52,796 52,896 71,285 -9.19%
PBT -2,456 3,737 3,736 -1,816 -4,196 172 8,272 -
Tax -1,728 -764 -632 -1,030 -702 -1,680 -3,572 -44.07%
NP -4,184 2,973 3,104 -2,846 -4,898 -1,508 4,700 -
-
NP to SH -4,184 2,973 3,104 -2,846 -4,898 -1,508 4,700 -
-
Tax Rate - 20.44% 16.92% - - 976.74% 43.18% -
Total Cost 67,376 77,853 77,021 61,093 57,694 54,404 66,585 0.94%
-
Net Worth 60,679 60,955 0 55,820 57,047 58,263 62,701 -2.58%
Dividend
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 1,725 -
Div Payout % - - - - - - 36.72% -
Equity
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 60,679 60,955 0 55,820 57,047 58,263 62,701 -2.58%
NOSH 57,790 57,504 57,588 57,547 57,623 57,121 57,524 0.36%
Ratio Analysis
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.62% 3.68% 3.87% -4.89% -9.28% -2.85% 6.59% -
ROE -6.90% 4.88% 0.00% -5.10% -8.59% -2.59% 7.50% -
Per Share
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.35 140.56 139.13 101.22 91.62 92.60 123.92 -9.52%
EPS -7.24 5.17 5.39 -4.95 -8.50 -2.64 8.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.05 1.06 0.00 0.97 0.99 1.02 1.09 -2.94%
Adjusted Per Share Value based on latest NOSH - 58,148
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.00 6.40 6.35 4.61 4.18 4.19 5.65 -9.31%
EPS -0.33 0.24 0.25 -0.23 -0.39 -0.12 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0481 0.0483 0.00 0.0442 0.0452 0.0461 0.0497 -2.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/05/04 27/02/04 - 13/11/03 14/08/03 11/07/03 26/02/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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