[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -17.35%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,062 35,680 52,809 50,940 48,794 46,872 55,953 -25.44%
PBT -6,628 -7,004 -42,268 -13,290 -11,028 -12,056 -16,593 -45.85%
Tax -476 -520 2,378 -1,017 -1,162 -744 390 -
NP -7,104 -7,524 -39,890 -14,308 -12,190 -12,800 -16,203 -42.37%
-
NP to SH -7,104 -7,524 -40,066 -14,457 -12,320 -13,064 -16,286 -42.57%
-
Tax Rate - - - - - - - -
Total Cost 43,166 43,204 92,699 65,248 60,984 59,672 72,156 -29.06%
-
Net Worth 27,594 29,390 31,124 62,849 67,530 70,489 73,154 -47.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 27,594 29,390 31,124 62,849 67,530 70,489 73,154 -47.88%
NOSH 58,710 58,781 58,724 58,737 58,722 58,741 58,523 0.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -19.70% -21.09% -75.54% -28.09% -24.98% -27.31% -28.96% -
ROE -25.74% -25.60% -128.73% -23.00% -18.24% -18.53% -22.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.42 60.70 89.93 86.72 83.09 79.79 95.61 -25.60%
EPS -12.10 -12.80 -68.23 -24.61 -20.98 -22.24 -27.83 -42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.53 1.07 1.15 1.20 1.25 -47.99%
Adjusted Per Share Value based on latest NOSH - 58,757
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.85 2.82 4.17 4.02 3.85 3.70 4.42 -25.42%
EPS -0.56 -0.59 -3.16 -1.14 -0.97 -1.03 -1.29 -42.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0232 0.0246 0.0496 0.0533 0.0556 0.0577 -47.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.68 0.62 0.62 0.80 0.00 0.00 0.00 -
P/RPS 1.11 1.02 0.69 0.92 0.00 0.00 0.00 -
P/EPS -5.62 -4.84 -0.91 -3.25 0.00 0.00 0.00 -
EY -17.79 -20.65 -110.04 -30.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.24 1.17 0.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 29/11/06 25/08/06 24/05/06 24/02/06 -
Price 0.80 0.68 0.70 0.73 0.00 0.00 0.00 -
P/RPS 1.30 1.12 0.78 0.84 0.00 0.00 0.00 -
P/EPS -6.61 -5.31 -1.03 -2.97 0.00 0.00 0.00 -
EY -15.13 -18.82 -97.47 -33.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.36 1.32 0.68 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