[KERJAYA] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 115.15%
YoY- -75.58%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,798 37,141 36,440 17,287 13,174 13,224 21,968 -23.19%
PBT -614 5,099 5,098 736 -2,141 43 2,262 -
Tax -432 9 141 -422 69 -420 -1,313 -58.92%
NP -1,046 5,108 5,239 314 -2,072 -377 949 -
-
NP to SH -1,046 5,108 5,239 314 -2,072 -377 949 -
-
Tax Rate - -0.18% -2.77% 57.34% - 976.74% 58.05% -
Total Cost 16,844 32,033 31,201 16,973 15,246 13,601 21,019 -16.24%
-
Net Worth 60,679 60,973 0 56,403 56,980 58,263 62,675 -2.55%
Dividend
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 1,725 -
Div Payout % - - - - - - 181.77% -
Equity
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 60,679 60,973 0 56,403 56,980 58,263 62,675 -2.55%
NOSH 57,790 57,522 57,571 58,148 57,555 57,121 57,500 0.40%
Ratio Analysis
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.62% 13.75% 14.38% 1.82% -15.73% -2.85% 4.32% -
ROE -1.72% 8.38% 0.00% 0.56% -3.64% -0.65% 1.51% -
Per Share
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.34 64.57 63.30 29.73 22.89 23.15 38.21 -23.50%
EPS -1.81 8.88 9.10 0.54 -3.60 -0.66 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.05 1.06 0.00 0.97 0.99 1.02 1.09 -2.94%
Adjusted Per Share Value based on latest NOSH - 58,148
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.25 2.93 2.88 1.36 1.04 1.04 1.73 -22.90%
EPS -0.08 0.40 0.41 0.02 -0.16 -0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0479 0.0481 0.00 0.0445 0.045 0.046 0.0495 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/05/04 27/02/04 - 13/11/03 14/08/03 11/07/03 26/02/03 -
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