[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -269.51%
YoY- -146.01%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,612 18,031 8,920 52,809 38,205 24,397 11,718 68.33%
PBT -4,340 -3,314 -1,751 -42,268 -9,968 -5,514 -3,014 27.48%
Tax -283 -238 -130 2,378 -763 -581 -186 32.25%
NP -4,623 -3,552 -1,881 -39,890 -10,731 -6,095 -3,200 27.76%
-
NP to SH -4,623 -3,552 -1,881 -40,066 -10,843 -6,160 -3,266 26.04%
-
Tax Rate - - - - - - - -
Total Cost 30,235 21,583 10,801 92,699 48,936 30,492 14,918 60.08%
-
Net Worth 26,433 27,594 29,390 31,124 62,849 67,530 70,489 -47.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,433 27,594 29,390 31,124 62,849 67,530 70,489 -47.96%
NOSH 58,742 58,710 58,781 58,724 58,737 58,722 58,741 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -18.05% -19.70% -21.09% -75.54% -28.09% -24.98% -27.31% -
ROE -17.49% -12.87% -6.40% -128.73% -17.25% -9.12% -4.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.60 30.71 15.17 89.93 65.04 41.55 19.95 68.32%
EPS -7.87 -6.05 -3.20 -68.23 -18.46 -10.49 -5.56 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.50 0.53 1.07 1.15 1.20 -47.96%
Adjusted Per Share Value based on latest NOSH - 58,731
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.03 1.43 0.71 4.18 3.03 1.93 0.93 68.19%
EPS -0.37 -0.28 -0.15 -3.17 -0.86 -0.49 -0.26 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0219 0.0233 0.0246 0.0498 0.0535 0.0558 -48.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 1.21 0.68 0.62 0.62 0.80 0.00 0.00 -
P/RPS 2.78 2.21 4.09 0.69 1.23 0.00 0.00 -
P/EPS -15.37 -11.24 -19.38 -0.91 -4.33 0.00 0.00 -
EY -6.50 -8.90 -5.16 -110.04 -23.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.45 1.24 1.17 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 28/05/07 28/02/07 29/11/06 25/08/06 24/05/06 -
Price 1.24 0.80 0.68 0.70 0.73 0.00 0.00 -
P/RPS 2.84 2.60 4.48 0.78 1.12 0.00 0.00 -
P/EPS -15.76 -13.22 -21.25 -1.03 -3.95 0.00 0.00 -
EY -6.35 -7.56 -4.71 -97.47 -25.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.70 1.36 1.32 0.68 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