[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 589.83%
YoY- 73.81%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 252,168 319,540 138,586 119,637 81,678 51,700 17,934 483.50%
PBT 24,552 24,864 4,706 3,861 524 -1,620 -2,184 -
Tax -1,972 -1,664 862 -844 -1,140 -348 -269 277.83%
NP 22,580 23,200 5,568 3,017 -616 -1,968 -2,453 -
-
NP to SH 22,580 23,200 5,568 3,017 -616 -1,968 -2,453 -
-
Tax Rate 8.03% 6.69% -18.32% 21.86% 217.56% - - -
Total Cost 229,588 296,340 133,018 116,620 82,294 53,668 20,387 403.15%
-
Net Worth 60,806 55,367 49,030 91,792 27,246 26,942 27,613 69.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 60,806 55,367 49,030 91,792 27,246 26,942 27,613 69.34%
NOSH 90,755 90,766 90,796 90,883 59,230 58,571 58,753 33.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.95% 7.26% 4.02% 2.52% -0.75% -3.81% -13.68% -
ROE 37.13% 41.90% 11.36% 3.29% -2.26% -7.30% -8.88% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 277.85 352.04 152.63 131.64 137.90 88.27 30.52 336.58%
EPS 24.88 25.56 8.18 3.32 -1.04 -3.36 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.61 0.54 1.01 0.46 0.46 0.47 26.69%
Adjusted Per Share Value based on latest NOSH - 90,848
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.90 25.22 10.94 9.44 6.45 4.08 1.42 482.20%
EPS 1.78 1.83 0.44 0.24 -0.05 -0.16 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0437 0.0387 0.0724 0.0215 0.0213 0.0218 69.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.80 0.53 0.50 0.50 0.47 0.37 -
P/RPS 0.32 0.23 0.35 0.38 0.36 0.53 1.21 -58.83%
P/EPS 3.54 3.13 8.64 15.06 -48.08 -13.99 -8.86 -
EY 28.27 31.95 11.57 6.64 -2.08 -7.15 -11.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 0.98 0.50 1.09 1.02 0.79 40.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 -
Price 0.85 0.87 0.92 0.52 0.46 0.55 0.35 -
P/RPS 0.31 0.25 0.60 0.40 0.33 0.62 1.15 -58.30%
P/EPS 3.42 3.40 15.00 15.66 -44.23 -16.37 -8.38 -
EY 29.27 29.38 6.67 6.38 -2.26 -6.11 -11.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.43 1.70 0.51 1.00 1.20 0.74 43.39%

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