[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.3%
YoY- 102.24%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,685 26,398 13,224 71,285 49,317 32,638 16,420 91.88%
PBT -1,362 -2,098 43 8,272 6,010 3,573 1,686 -
Tax -773 -351 -420 -3,572 -2,259 -1,108 -219 131.64%
NP -2,135 -2,449 -377 4,700 3,751 2,465 1,467 -
-
NP to SH -2,135 -2,449 -377 4,700 3,751 2,465 1,467 -
-
Tax Rate - - 976.74% 43.18% 37.59% 31.01% 12.99% -
Total Cost 45,820 28,847 13,601 66,585 45,566 30,173 14,953 110.82%
-
Net Worth 55,820 57,047 58,263 62,701 62,037 62,776 63,608 -8.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,725 - - - -
Div Payout % - - - 36.72% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 55,820 57,047 58,263 62,701 62,037 62,776 63,608 -8.33%
NOSH 57,547 57,623 57,121 57,524 57,442 57,593 57,304 0.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.89% -9.28% -2.85% 6.59% 7.61% 7.55% 8.93% -
ROE -3.82% -4.29% -0.65% 7.50% 6.05% 3.93% 2.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.91 45.81 23.15 123.92 85.85 56.67 28.65 91.36%
EPS -3.71 -4.25 -0.66 8.17 6.53 4.28 2.56 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.97 0.99 1.02 1.09 1.08 1.09 1.11 -8.58%
Adjusted Per Share Value based on latest NOSH - 57,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.45 2.08 1.04 5.63 3.89 2.58 1.30 91.56%
EPS -0.17 -0.19 -0.03 0.37 0.30 0.19 0.12 -
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0441 0.045 0.046 0.0495 0.049 0.0495 0.0502 -8.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 11/07/03 26/02/03 20/11/02 09/08/02 24/05/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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