[KERJAYA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.91%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,274 17,586 18,550 20,504 22,004 24,194 25,056 -28.17%
PBT -5,841 -7,893 -8,440 -8,636 -8,054 -8,871 -10,698 -33.27%
Tax -429 -426 -478 -136 -151 -111 -44 358.29%
NP -6,270 -8,319 -8,918 -8,772 -8,205 -8,982 -10,742 -30.22%
-
NP to SH -6,270 -8,319 -8,918 -8,772 -8,205 -8,982 -10,742 -30.22%
-
Tax Rate - - - - - - - -
Total Cost 21,544 25,905 27,468 29,276 30,209 33,176 35,798 -28.78%
-
Net Worth 31,749 29,822 29,360 41,184 46,563 37,525 38,760 -12.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 31,749 29,822 29,360 41,184 46,563 37,525 38,760 -12.48%
NOSH 58,795 58,474 58,721 58,835 59,696 58,633 58,728 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -41.05% -47.30% -48.08% -42.78% -37.29% -37.12% -42.87% -
ROE -19.75% -27.90% -30.37% -21.30% -17.62% -23.94% -27.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.98 30.07 31.59 34.85 36.86 41.26 42.66 -28.21%
EPS -10.66 -14.23 -15.19 -14.91 -13.74 -15.32 -18.29 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.50 0.70 0.78 0.64 0.66 -12.55%
Adjusted Per Share Value based on latest NOSH - 58,835
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.21 1.39 1.47 1.62 1.74 1.92 1.98 -28.05%
EPS -0.50 -0.66 -0.71 -0.69 -0.65 -0.71 -0.85 -29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0236 0.0233 0.0326 0.0369 0.0297 0.0307 -12.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.30 0.37 0.36 0.43 0.35 0.49 -
P/RPS 1.54 1.00 1.17 1.03 1.17 0.85 1.15 21.55%
P/EPS -3.75 -2.11 -2.44 -2.41 -3.13 -2.28 -2.68 25.17%
EY -26.66 -47.42 -41.05 -41.42 -31.96 -43.77 -37.33 -20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.74 0.51 0.55 0.55 0.74 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 23/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.50 0.33 0.31 0.40 0.45 0.48 0.47 -
P/RPS 1.92 1.10 0.98 1.15 1.22 1.16 1.10 45.11%
P/EPS -4.69 -2.32 -2.04 -2.68 -3.27 -3.13 -2.57 49.49%
EY -21.33 -43.11 -48.99 -37.27 -30.54 -31.91 -38.92 -33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.65 0.62 0.57 0.58 0.75 0.71 19.77%

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