[KERJAYA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 61.51%
YoY- -42.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,457 41,995 31,445 24,401 14,287 158,374 148,151 -81.87%
PBT 4,009 15,046 11,559 8,840 5,227 24,014 18,434 -63.86%
Tax -1,057 -3,552 -2,902 -2,349 -1,208 -401 -1,205 -8.37%
NP 2,952 11,494 8,657 6,491 4,019 23,613 17,229 -69.18%
-
NP to SH 2,952 11,494 8,657 6,491 4,019 23,613 17,229 -69.18%
-
Tax Rate 26.37% 23.61% 25.11% 26.57% 23.11% 1.67% 6.54% -
Total Cost 8,505 30,501 22,788 17,910 10,268 134,761 130,922 -83.86%
-
Net Worth 84,472 81,679 81,669 78,981 76,206 72,599 66,230 17.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,630 - - - - - -
Div Payout % - 31.58% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,472 81,679 81,669 78,981 76,206 72,599 66,230 17.62%
NOSH 90,830 90,754 90,744 90,783 90,722 90,749 90,726 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.77% 27.37% 27.53% 26.60% 28.13% 14.91% 11.63% -
ROE 3.49% 14.07% 10.60% 8.22% 5.27% 32.53% 26.01% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.61 46.27 34.65 26.88 15.75 174.52 163.29 -81.89%
EPS 3.25 12.67 9.54 7.15 4.43 26.02 18.99 -69.20%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.90 0.87 0.84 0.80 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 90,882
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.91 3.33 2.49 1.93 1.13 12.54 11.73 -81.83%
EPS 0.23 0.91 0.69 0.51 0.32 1.87 1.36 -69.45%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0647 0.0647 0.0625 0.0604 0.0575 0.0525 17.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.82 0.74 0.755 0.83 0.80 0.82 0.77 -
P/RPS 6.50 1.60 2.18 3.09 5.08 0.47 0.47 477.08%
P/EPS 25.23 5.84 7.91 11.61 18.06 3.15 4.05 238.94%
EY 3.96 17.11 12.64 8.61 5.54 31.73 24.66 -70.48%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.84 0.95 0.95 1.03 1.05 -11.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.825 0.88 0.80 0.81 0.88 0.83 0.82 -
P/RPS 6.54 1.90 2.31 3.01 5.59 0.48 0.50 456.01%
P/EPS 25.38 6.95 8.39 11.33 19.86 3.19 4.32 225.94%
EY 3.94 14.39 11.93 8.83 5.03 31.35 23.16 -69.33%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.89 0.93 1.05 1.04 1.12 -14.21%

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