[KERJAYA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.66%
YoY- 3765.58%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,287 158,374 148,151 126,084 79,885 138,586 89,728 -70.59%
PBT 5,227 24,014 18,434 12,276 6,216 4,706 2,896 48.18%
Tax -1,208 -401 -1,205 -986 -416 862 -633 53.79%
NP 4,019 23,613 17,229 11,290 5,800 5,568 2,263 46.60%
-
NP to SH 4,019 23,613 17,229 11,290 5,800 5,568 2,263 46.60%
-
Tax Rate 23.11% 1.67% 6.54% 8.03% 6.69% -18.32% 21.86% -
Total Cost 10,268 134,761 130,922 114,794 74,085 133,018 87,465 -75.99%
-
Net Worth 76,206 72,599 66,230 60,806 55,367 49,030 91,792 -11.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,206 72,599 66,230 60,806 55,367 49,030 91,792 -11.65%
NOSH 90,722 90,749 90,726 90,755 90,766 90,796 90,883 -0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 28.13% 14.91% 11.63% 8.95% 7.26% 4.02% 2.52% -
ROE 5.27% 32.53% 26.01% 18.57% 10.48% 11.36% 2.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.75 174.52 163.29 138.93 88.01 152.63 98.73 -70.55%
EPS 4.43 26.02 18.99 12.44 6.39 8.18 2.49 46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.73 0.67 0.61 0.54 1.01 -11.55%
Adjusted Per Share Value based on latest NOSH - 90,743
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.13 12.50 11.69 9.95 6.30 10.94 7.08 -70.54%
EPS 0.32 1.86 1.36 0.89 0.46 0.44 0.18 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0573 0.0523 0.048 0.0437 0.0387 0.0724 -11.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.82 0.77 0.88 0.80 0.53 0.50 -
P/RPS 5.08 0.47 0.47 0.63 0.91 0.35 0.51 362.29%
P/EPS 18.06 3.15 4.05 7.07 12.52 8.64 20.08 -6.81%
EY 5.54 31.73 24.66 14.14 7.99 11.57 4.98 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.05 1.31 1.31 0.98 0.50 53.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 -
Price 0.88 0.83 0.82 0.85 0.87 0.92 0.52 -
P/RPS 5.59 0.48 0.50 0.61 0.99 0.60 0.53 380.25%
P/EPS 19.86 3.19 4.32 6.83 13.62 15.00 20.88 -3.28%
EY 5.03 31.35 23.16 14.64 7.34 6.67 4.79 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.12 1.27 1.43 1.70 0.51 61.76%

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