[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -288.4%
YoY- 72.5%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,728 40,839 12,925 17,934 9,330 5,751 3,613 749.55%
PBT 2,896 262 -405 -2,184 1,618 2,106 -248 -
Tax -633 -570 -87 -269 -316 -205 -97 248.81%
NP 2,263 -308 -492 -2,453 1,302 1,901 -345 -
-
NP to SH 2,263 -308 -492 -2,453 1,302 1,901 -345 -
-
Tax Rate 21.86% 217.56% - - 19.53% 9.73% - -
Total Cost 87,465 41,147 13,417 20,387 8,028 3,850 3,958 685.99%
-
Net Worth 91,792 27,246 26,942 27,613 31,083 31,683 29,822 111.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 91,792 27,246 26,942 27,613 31,083 31,683 29,822 111.45%
NOSH 90,883 59,230 58,571 58,753 58,648 58,672 58,474 34.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.52% -0.75% -3.81% -13.68% 13.95% 33.06% -9.55% -
ROE 2.47% -1.13% -1.83% -8.88% 4.19% 6.00% -1.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.73 68.95 22.07 30.52 15.91 9.80 6.18 533.24%
EPS 2.49 -0.52 -0.84 -4.18 2.22 3.24 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.46 0.46 0.47 0.53 0.54 0.51 57.63%
Adjusted Per Share Value based on latest NOSH - 58,715
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.11 3.23 1.02 1.42 0.74 0.46 0.29 742.30%
EPS 0.18 -0.02 -0.04 -0.19 0.10 0.15 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0216 0.0213 0.0219 0.0246 0.0251 0.0236 111.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.50 0.47 0.37 0.44 0.40 0.30 -
P/RPS 0.51 0.73 2.13 1.21 2.77 4.08 4.86 -77.72%
P/EPS 20.08 -96.15 -55.95 -8.86 19.82 12.35 -50.85 -
EY 4.98 -1.04 -1.79 -11.28 5.05 8.10 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.09 1.02 0.79 0.83 0.74 0.59 -10.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 -
Price 0.52 0.46 0.55 0.35 0.36 0.50 0.33 -
P/RPS 0.53 0.67 2.49 1.15 2.26 5.10 5.34 -78.53%
P/EPS 20.88 -88.46 -65.48 -8.38 16.22 15.43 -55.93 -
EY 4.79 -1.13 -1.53 -11.93 6.17 6.48 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.00 1.20 0.74 0.68 0.93 0.65 -14.91%

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