[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -36.88%
YoY- 405.86%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 71,285 49,317 32,638 16,420 60,093 41,017 27,714 87.40%
PBT 8,272 6,010 3,573 1,686 4,550 2,049 1,491 212.41%
Tax -3,572 -2,259 -1,108 -219 -2,226 -1,535 -747 183.02%
NP 4,700 3,751 2,465 1,467 2,324 514 744 240.58%
-
NP to SH 4,700 3,751 2,465 1,467 2,324 514 744 240.58%
-
Tax Rate 43.18% 37.59% 31.01% 12.99% 48.92% 74.91% 50.10% -
Total Cost 66,585 45,566 30,173 14,953 57,769 40,503 26,970 82.36%
-
Net Worth 62,701 62,037 62,776 63,608 47,007 43,160 34,338 49.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,725 - - - 878 - - -
Div Payout % 36.72% - - - 37.81% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 62,701 62,037 62,776 63,608 47,007 43,160 34,338 49.23%
NOSH 57,524 57,442 57,593 57,304 43,931 39,236 30,121 53.74%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.59% 7.61% 7.55% 8.93% 3.87% 1.25% 2.68% -
ROE 7.50% 6.05% 3.93% 2.31% 4.94% 1.19% 2.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.92 85.85 56.67 28.65 136.79 104.54 92.01 21.89%
EPS 8.17 6.53 4.28 2.56 5.29 1.31 2.47 121.51%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.09 1.08 1.09 1.11 1.07 1.10 1.14 -2.93%
Adjusted Per Share Value based on latest NOSH - 57,304
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.65 3.91 2.58 1.30 4.76 3.25 2.19 87.78%
EPS 0.37 0.30 0.20 0.12 0.18 0.04 0.06 235.16%
DPS 0.14 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0497 0.0491 0.0497 0.0504 0.0372 0.0342 0.0272 49.29%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 20/11/02 09/08/02 24/05/02 28/02/02 23/11/01 01/10/01 -
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