[KERJAYA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.2%
YoY- 74.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 24,194 25,056 27,373 28,651 31,122 34,603 40,216 -28.71%
PBT -8,871 -10,698 -9,475 -9,707 -10,756 -9,885 -36,641 -61.12%
Tax -111 -44 32 91 48 0 2,858 -
NP -8,982 -10,742 -9,443 -9,616 -10,708 -9,885 -33,783 -58.61%
-
NP to SH -8,982 -10,742 -9,443 -9,616 -10,708 -9,885 -33,847 -58.67%
-
Tax Rate - - - - - - - -
Total Cost 33,176 35,798 36,816 38,267 41,830 44,488 73,999 -41.39%
-
Net Worth 37,525 38,760 45,193 46,282 46,438 53,427 26,480 26.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 37,525 38,760 45,193 46,282 46,438 53,427 26,480 26.13%
NOSH 58,633 58,728 58,692 58,585 58,782 58,711 58,846 -0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -37.12% -42.87% -34.50% -33.56% -34.41% -28.57% -84.00% -
ROE -23.94% -27.71% -20.89% -20.78% -23.06% -18.50% -127.82% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.26 42.66 46.64 48.90 52.94 58.94 68.34 -28.54%
EPS -15.32 -18.29 -16.09 -16.41 -18.22 -16.84 -57.52 -58.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.77 0.79 0.79 0.91 0.45 26.44%
Adjusted Per Share Value based on latest NOSH - 58,585
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.91 1.98 2.16 2.26 2.46 2.73 3.17 -28.64%
EPS -0.71 -0.85 -0.75 -0.76 -0.85 -0.78 -2.67 -58.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0306 0.0357 0.0365 0.0366 0.0422 0.0209 26.08%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.35 0.49 0.44 0.60 0.79 0.82 1.21 -
P/RPS 0.85 1.15 0.94 1.23 1.49 1.39 1.77 -38.64%
P/EPS -2.28 -2.68 -2.73 -3.66 -4.34 -4.87 -2.10 5.63%
EY -43.77 -37.33 -36.57 -27.36 -23.06 -20.53 -47.54 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.57 0.76 1.00 0.90 2.69 -65.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 26/08/08 27/05/08 27/02/08 28/11/07 -
Price 0.48 0.47 0.48 0.56 0.61 0.90 1.24 -
P/RPS 1.16 1.10 1.03 1.15 1.15 1.53 1.81 -25.64%
P/EPS -3.13 -2.57 -2.98 -3.41 -3.35 -5.35 -2.16 28.02%
EY -31.91 -38.92 -33.52 -29.31 -29.86 -18.71 -46.39 -22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.62 0.71 0.77 0.99 2.76 -58.01%

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