[KERJAYA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.34%
YoY- -28.48%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 46,443 50,011 52,809 57,828 54,735 55,925 55,952 -11.70%
PBT -40,069 -41,004 -42,267 -15,861 -15,993 -15,885 -16,592 80.29%
Tax 2,721 2,433 2,377 347 233 224 390 266.42%
NP -37,348 -38,571 -39,890 -15,514 -15,760 -15,661 -16,202 74.76%
-
NP to SH -37,459 -38,680 -40,065 -15,394 -15,446 -15,269 -15,657 79.16%
-
Tax Rate - - - - - - - -
Total Cost 83,791 88,582 92,699 73,342 70,495 71,586 72,154 10.51%
-
Net Worth 27,573 29,390 31,127 62,870 67,483 70,489 76,313 -49.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 27,573 29,390 31,127 62,870 67,483 70,489 76,313 -49.36%
NOSH 58,666 58,781 58,731 58,757 58,681 58,741 58,702 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -80.42% -77.13% -75.54% -26.83% -28.79% -28.00% -28.96% -
ROE -135.85% -131.61% -128.71% -24.49% -22.89% -21.66% -20.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.16 85.08 89.92 98.42 93.27 95.21 95.31 -11.67%
EPS -63.85 -65.80 -68.22 -26.20 -26.32 -25.99 -26.67 79.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.53 1.07 1.15 1.20 1.30 -49.34%
Adjusted Per Share Value based on latest NOSH - 58,757
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.68 3.96 4.18 4.58 4.33 4.43 4.43 -11.66%
EPS -2.97 -3.06 -3.17 -1.22 -1.22 -1.21 -1.24 79.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0233 0.0247 0.0498 0.0534 0.0558 0.0604 -49.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.68 0.62 0.62 0.80 0.00 0.00 0.00 -
P/RPS 0.86 0.73 0.69 0.81 0.00 0.00 0.00 -
P/EPS -1.06 -0.94 -0.91 -3.05 0.00 0.00 0.00 -
EY -93.90 -106.13 -110.03 -32.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.24 1.17 0.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 29/11/06 25/08/06 24/05/06 24/02/06 -
Price 0.80 0.68 0.70 0.73 0.00 0.00 0.00 -
P/RPS 1.01 0.80 0.78 0.74 0.00 0.00 0.00 -
P/EPS -1.25 -1.03 -1.03 -2.79 0.00 0.00 0.00 -
EY -79.81 -96.77 -97.45 -35.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.36 1.32 0.68 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