[KERJAYA] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 33.5%
YoY- 211.28%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 65,045 68,089 71,285 68,245 64,869 63,121 59,945 5.61%
PBT 2,601 6,629 8,272 8,762 6,883 5,949 4,848 -34.04%
Tax -2,815 -3,773 -3,572 -2,720 -2,357 -1,944 -2,020 24.83%
NP -214 2,856 4,700 6,042 4,526 4,005 2,828 -
-
NP to SH -214 2,856 4,700 6,042 4,526 4,005 2,828 -
-
Tax Rate 108.23% 56.92% 43.18% 31.04% 34.24% 32.68% 41.67% -
Total Cost 65,259 65,233 66,585 62,203 60,343 59,116 57,117 9.31%
-
Net Worth 56,980 58,263 62,675 62,281 62,879 63,608 57,097 -0.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,725 1,725 1,725 1,141 1,141 1,141 1,141 31.82%
Div Payout % 0.00% 60.40% 36.70% 18.90% 25.23% 28.51% 40.38% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,980 58,263 62,675 62,281 62,879 63,608 57,097 -0.13%
NOSH 57,555 57,121 57,500 57,668 57,687 57,304 57,097 0.53%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.33% 4.19% 6.59% 8.85% 6.98% 6.34% 4.72% -
ROE -0.38% 4.90% 7.50% 9.70% 7.20% 6.30% 4.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.01 119.20 123.97 118.34 112.45 110.15 104.99 5.04%
EPS -0.37 5.00 8.17 10.48 7.85 6.99 4.95 -
DPS 3.00 3.00 3.00 2.00 1.98 1.99 2.00 31.13%
NAPS 0.99 1.02 1.09 1.08 1.09 1.11 1.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 57,668
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.13 5.37 5.63 5.39 5.12 4.98 4.73 5.57%
EPS -0.02 0.23 0.37 0.48 0.36 0.32 0.22 -
DPS 0.14 0.14 0.14 0.09 0.09 0.09 0.09 34.36%
NAPS 0.045 0.046 0.0495 0.0491 0.0496 0.0502 0.0451 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 11/07/03 26/02/03 20/11/02 09/08/02 24/05/02 28/02/02 -
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