[KERJAYA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -22.21%
YoY- 66.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 65,653 65,045 68,089 71,285 68,245 64,869 63,121 2.65%
PBT 900 2,601 6,629 8,272 8,762 6,883 5,949 -71.57%
Tax -2,086 -2,815 -3,773 -3,572 -2,720 -2,357 -1,944 4.80%
NP -1,186 -214 2,856 4,700 6,042 4,526 4,005 -
-
NP to SH -1,186 -214 2,856 4,700 6,042 4,526 4,005 -
-
Tax Rate 231.78% 108.23% 56.92% 43.18% 31.04% 34.24% 32.68% -
Total Cost 66,839 65,259 65,233 66,585 62,203 60,343 59,116 8.52%
-
Net Worth 56,403 56,980 58,263 62,675 62,281 62,879 63,608 -7.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,725 1,725 1,725 1,725 1,141 1,141 1,141 31.69%
Div Payout % 0.00% 0.00% 60.40% 36.70% 18.90% 25.23% 28.51% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,403 56,980 58,263 62,675 62,281 62,879 63,608 -7.69%
NOSH 58,148 57,555 57,121 57,500 57,668 57,687 57,304 0.97%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.81% -0.33% 4.19% 6.59% 8.85% 6.98% 6.34% -
ROE -2.10% -0.38% 4.90% 7.50% 9.70% 7.20% 6.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 112.91 113.01 119.20 123.97 118.34 112.45 110.15 1.66%
EPS -2.04 -0.37 5.00 8.17 10.48 7.85 6.99 -
DPS 3.00 3.00 3.00 3.00 2.00 1.98 1.99 31.44%
NAPS 0.97 0.99 1.02 1.09 1.08 1.09 1.11 -8.58%
Adjusted Per Share Value based on latest NOSH - 57,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.20 5.15 5.39 5.65 5.40 5.14 5.00 2.64%
EPS -0.09 -0.02 0.23 0.37 0.48 0.36 0.32 -
DPS 0.14 0.14 0.14 0.14 0.09 0.09 0.09 34.21%
NAPS 0.0447 0.0451 0.0461 0.0496 0.0493 0.0498 0.0504 -7.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 11/07/03 26/02/03 20/11/02 09/08/02 24/05/02 -
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