[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.6%
YoY- 661.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,401 14,287 158,374 148,151 126,084 79,885 138,586 -68.61%
PBT 8,840 5,227 24,014 18,434 12,276 6,216 4,706 52.30%
Tax -2,349 -1,208 -401 -1,205 -986 -416 862 -
NP 6,491 4,019 23,613 17,229 11,290 5,800 5,568 10.77%
-
NP to SH 6,491 4,019 23,613 17,229 11,290 5,800 5,568 10.77%
-
Tax Rate 26.57% 23.11% 1.67% 6.54% 8.03% 6.69% -18.32% -
Total Cost 17,910 10,268 134,761 130,922 114,794 74,085 133,018 -73.76%
-
Net Worth 78,981 76,206 72,599 66,230 60,806 55,367 49,030 37.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 78,981 76,206 72,599 66,230 60,806 55,367 49,030 37.45%
NOSH 90,783 90,722 90,749 90,726 90,755 90,766 90,796 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.60% 28.13% 14.91% 11.63% 8.95% 7.26% 4.02% -
ROE 8.22% 5.27% 32.53% 26.01% 18.57% 10.48% 11.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.88 15.75 174.52 163.29 138.93 88.01 152.63 -68.61%
EPS 7.15 4.43 26.02 18.99 12.44 6.39 8.18 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.80 0.73 0.67 0.61 0.54 37.47%
Adjusted Per Share Value based on latest NOSH - 90,671
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.93 1.13 12.54 11.73 9.99 6.33 10.98 -68.65%
EPS 0.51 0.32 1.87 1.36 0.89 0.46 0.44 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0604 0.0575 0.0525 0.0482 0.0438 0.0388 37.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.80 0.82 0.77 0.88 0.80 0.53 -
P/RPS 3.09 5.08 0.47 0.47 0.63 0.91 0.35 327.73%
P/EPS 11.61 18.06 3.15 4.05 7.07 12.52 8.64 21.79%
EY 8.61 5.54 31.73 24.66 14.14 7.99 11.57 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.03 1.05 1.31 1.31 0.98 -2.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 -
Price 0.81 0.88 0.83 0.82 0.85 0.87 0.92 -
P/RPS 3.01 5.59 0.48 0.50 0.61 0.99 0.60 193.33%
P/EPS 11.33 19.86 3.19 4.32 6.83 13.62 15.00 -17.07%
EY 8.83 5.03 31.35 23.16 14.64 7.34 6.67 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 1.04 1.12 1.27 1.43 1.70 -33.13%

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