[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.23%
YoY- 57.36%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 24,160 21,756 34,603 34,149 36,062 35,680 52,809 -40.65%
PBT -6,272 -10,488 -9,884 -5,786 -6,628 -7,004 -42,268 -72.00%
Tax -294 -328 0 -377 -476 -520 2,378 -
NP -6,566 -10,816 -9,884 -6,164 -7,104 -7,524 -39,890 -69.99%
-
NP to SH -6,566 -10,816 -9,884 -6,164 -7,104 -7,524 -40,066 -70.08%
-
Tax Rate - - - - - - - -
Total Cost 30,726 32,572 44,487 40,313 43,166 43,204 92,699 -52.13%
-
Net Worth 46,396 46,438 49,329 26,433 27,594 29,390 31,124 30.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,396 46,438 49,329 26,433 27,594 29,390 31,124 30.52%
NOSH 58,729 58,782 58,725 58,742 58,710 58,781 58,724 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -27.18% -49.72% -28.56% -18.05% -19.70% -21.09% -75.54% -
ROE -14.15% -23.29% -20.04% -23.32% -25.74% -25.60% -128.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.14 37.01 58.92 58.13 61.42 60.70 89.93 -40.65%
EPS -11.18 -18.40 -36.63 -10.49 -12.10 -12.80 -68.23 -70.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.84 0.45 0.47 0.50 0.53 30.51%
Adjusted Per Share Value based on latest NOSH - 58,846
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.91 1.72 2.73 2.69 2.85 2.82 4.17 -40.60%
EPS -0.52 -0.85 -0.78 -0.49 -0.56 -0.59 -3.16 -70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0366 0.0389 0.0209 0.0218 0.0232 0.0246 30.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.79 0.82 1.21 0.68 0.62 0.62 -
P/RPS 1.46 2.13 1.39 2.08 1.11 1.02 0.69 64.89%
P/EPS -5.37 -4.29 -4.87 -11.53 -5.62 -4.84 -0.91 226.90%
EY -18.63 -23.29 -20.53 -8.67 -17.79 -20.65 -110.04 -69.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 0.98 2.69 1.45 1.24 1.17 -25.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 28/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.56 0.61 0.90 1.24 0.80 0.68 0.70 -
P/RPS 1.36 1.65 1.53 2.13 1.30 1.12 0.78 44.91%
P/EPS -5.01 -3.32 -5.35 -11.82 -6.61 -5.31 -1.03 187.35%
EY -19.96 -30.16 -18.70 -8.46 -15.13 -18.82 -97.47 -65.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 1.07 2.76 1.70 1.36 1.32 -33.88%

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