[KERJAYA] QoQ Cumulative 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- -31.51%
YoY- 158.83%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,839 12,925 17,934 9,330 5,751 3,613 18,550 69.47%
PBT 262 -405 -2,184 1,618 2,106 -248 -8,441 -
Tax -570 -87 -269 -316 -205 -97 -478 12.48%
NP -308 -492 -2,453 1,302 1,901 -345 -8,919 -89.46%
-
NP to SH -308 -492 -2,453 1,302 1,901 -345 -8,919 -89.46%
-
Tax Rate 217.56% - - 19.53% 9.73% - - -
Total Cost 41,147 13,417 20,387 8,028 3,850 3,958 27,469 31.01%
-
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 -1.13% -1.83% -8.88% 4.19% 6.00% -1.16% -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 68.95 22.07 30.52 15.91 9.80 6.18 31.59 68.50%
EPS -0.52 -0.84 -4.18 2.22 3.24 -0.59 -15.19 -89.52%
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 3.23 1.02 1.42 0.74 0.46 0.29 1.47 69.25%
EPS -0.02 -0.04 -0.19 0.10 0.15 -0.03 -0.71 -90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0213 0.0219 0.0246 0.0251 0.0236 0.0233 -4.93%
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 0.73 2.13 1.21 2.77 4.08 4.86 1.17 -27.04%
P/EPS -96.15 -55.95 -8.86 19.82 12.35 -50.85 -2.44 1065.81%
EY -1.04 -1.79 -11.28 5.05 8.10 -1.97 -41.05 -91.43%
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 0.67 2.49 1.15 2.26 5.10 5.34 0.98 -22.44%
P/EPS -88.46 -65.48 -8.38 16.22 15.43 -55.93 -2.04 1142.82%
EY -1.13 -1.53 -11.93 6.17 6.48 -1.79 -49.00 -91.95%
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