[KERJAYA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 68.0%
YoY- 72.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 223,831 205,546 138,586 98,332 53,022 27,246 17,934 438.88%
PBT 16,720 11,327 4,706 -906 -4,028 -2,341 -2,184 -
Tax 446 533 862 -586 -634 -259 -269 -
NP 17,166 11,860 5,568 -1,492 -4,662 -2,600 -2,453 -
-
NP to SH 17,166 11,860 5,568 -1,492 -4,662 -2,600 -2,453 -
-
Tax Rate -2.67% -4.71% -18.32% - - - - -
Total Cost 206,665 193,686 133,018 99,824 57,684 29,846 20,387 369.05%
-
Net Worth 60,798 55,367 48,993 90,848 27,303 26,942 27,596 69.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 60,798 55,367 48,993 90,848 27,303 26,942 27,596 69.39%
NOSH 90,743 90,766 90,727 90,848 59,354 58,571 58,715 33.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.67% 5.77% 4.02% -1.52% -8.79% -9.54% -13.68% -
ROE 28.23% 21.42% 11.36% -1.64% -17.07% -9.65% -8.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 246.66 226.45 152.75 108.24 89.33 46.52 30.54 303.06%
EPS 18.92 13.07 6.14 -1.64 -7.85 -4.44 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.61 0.54 1.00 0.46 0.46 0.47 26.69%
Adjusted Per Share Value based on latest NOSH - 90,848
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.73 16.28 10.98 7.79 4.20 2.16 1.42 439.03%
EPS 1.36 0.94 0.44 -0.12 -0.37 -0.21 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0438 0.0388 0.0719 0.0216 0.0213 0.0219 69.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.80 0.53 0.50 0.50 0.47 0.37 -
P/RPS 0.36 0.35 0.35 0.46 0.56 1.01 1.21 -55.46%
P/EPS 4.65 6.12 8.64 -30.45 -6.37 -10.59 -8.86 -
EY 21.50 16.33 11.58 -3.28 -15.71 -9.44 -11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 0.98 0.50 1.09 1.02 0.79 40.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 -
Price 0.85 0.87 0.92 0.52 0.46 0.55 0.35 -
P/RPS 0.34 0.38 0.60 0.48 0.51 1.18 1.15 -55.65%
P/EPS 4.49 6.66 14.99 -31.66 -5.86 -12.39 -8.38 -
EY 22.26 15.02 6.67 -3.16 -17.07 -8.07 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.43 1.70 0.52 1.00 1.20 0.74 43.39%

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