[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -54.34%
YoY- 158.83%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 81,678 51,700 17,934 12,440 11,502 14,452 18,550 169.37%
PBT 524 -1,620 -2,184 2,157 4,212 -992 -8,441 -
Tax -1,140 -348 -269 -421 -410 -388 -478 78.78%
NP -616 -1,968 -2,453 1,736 3,802 -1,380 -8,919 -83.24%
-
NP to SH -616 -1,968 -2,453 1,736 3,802 -1,380 -8,919 -83.24%
-
Tax Rate 217.56% - - 19.52% 9.73% - - -
Total Cost 82,294 53,668 20,387 10,704 7,700 15,832 27,469 108.23%
-
Net Worth 27,246 26,942 27,613 31,083 31,683 29,822 29,358 -4.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 27,246 26,942 27,613 31,083 31,683 29,822 29,358 -4.86%
NOSH 59,230 58,571 58,753 58,648 58,672 58,474 58,716 0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.75% -3.81% -13.68% 13.95% 33.06% -9.55% -48.08% -
ROE -2.26% -7.30% -8.88% 5.58% 12.00% -4.63% -30.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 137.90 88.27 30.52 21.21 19.60 24.72 31.59 167.82%
EPS -1.04 -3.36 -4.18 2.96 6.48 -2.36 -15.19 -83.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.53 0.54 0.51 0.50 -5.42%
Adjusted Per Share Value based on latest NOSH - 58,725
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.45 4.08 1.42 0.98 0.91 1.14 1.46 169.97%
EPS -0.05 -0.16 -0.19 0.14 0.30 -0.11 -0.70 -82.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0213 0.0218 0.0245 0.025 0.0235 0.0232 -4.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.47 0.37 0.44 0.40 0.30 0.37 -
P/RPS 0.36 0.53 1.21 2.07 2.04 1.21 1.17 -54.52%
P/EPS -48.08 -13.99 -8.86 14.86 6.17 -12.71 -2.44 633.53%
EY -2.08 -7.15 -11.28 6.73 16.20 -7.87 -41.05 -86.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 0.79 0.83 0.74 0.59 0.74 29.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 23/02/10 -
Price 0.46 0.55 0.35 0.36 0.50 0.33 0.31 -
P/RPS 0.33 0.62 1.15 1.70 2.55 1.34 0.98 -51.69%
P/EPS -44.23 -16.37 -8.38 12.16 7.72 -13.98 -2.04 681.93%
EY -2.26 -6.11 -11.93 8.22 12.96 -7.15 -49.00 -87.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 0.74 0.68 0.93 0.65 0.62 37.65%

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