[KERJAYA] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -120.48%
YoY- -177.45%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Revenue 20,861 21,047 27,721 15,798 37,141 36,440 17,287 16.15%
PBT -412 1,899 1,459 -614 5,099 5,098 736 -
Tax -783 -119 -943 -432 9 141 -422 63.65%
NP -1,195 1,780 516 -1,046 5,108 5,239 314 -
-
NP to SH -1,195 1,780 516 -1,046 5,108 5,239 314 -
-
Tax Rate - 6.27% 64.63% - -0.18% -2.77% 57.34% -
Total Cost 22,056 19,267 27,205 16,844 32,033 31,201 16,973 23.21%
-
Net Worth 61,193 61,837 62,035 60,679 60,973 0 56,403 6.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Net Worth 61,193 61,837 62,035 60,679 60,973 0 56,403 6.71%
NOSH 57,729 57,792 57,977 57,790 57,522 57,571 58,148 -0.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
NP Margin -5.73% 8.46% 1.86% -6.62% 13.75% 14.38% 1.82% -
ROE -1.95% 2.88% 0.83% -1.72% 8.38% 0.00% 0.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
RPS 36.14 36.42 47.81 27.34 64.57 63.30 29.73 16.83%
EPS -2.07 3.08 0.89 -1.81 8.88 9.10 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.07 1.05 1.06 0.00 0.97 7.32%
Adjusted Per Share Value based on latest NOSH - 57,790
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
RPS 1.65 1.66 2.19 1.25 2.93 2.88 1.36 16.65%
EPS -0.09 0.14 0.04 -0.08 0.40 0.41 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0488 0.049 0.0479 0.0481 0.00 0.0445 6.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Date 25/02/05 25/11/04 24/08/04 25/05/04 27/02/04 - 13/11/03 -
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