[KERJAYA] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 70.8%
YoY- 75.33%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 27,373 28,651 31,122 34,603 40,216 46,443 50,011 -33.01%
PBT -9,475 -9,707 -10,756 -9,885 -36,641 -40,069 -41,004 -62.24%
Tax 32 91 48 0 2,858 2,721 2,433 -94.38%
NP -9,443 -9,616 -10,708 -9,885 -33,783 -37,348 -38,571 -60.76%
-
NP to SH -9,443 -9,616 -10,708 -9,885 -33,847 -37,459 -38,680 -60.83%
-
Tax Rate - - - - - - - -
Total Cost 36,816 38,267 41,830 44,488 73,999 83,791 88,582 -44.21%
-
Net Worth 45,193 46,282 46,438 53,427 26,480 27,573 29,390 33.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 45,193 46,282 46,438 53,427 26,480 27,573 29,390 33.11%
NOSH 58,692 58,585 58,782 58,711 58,846 58,666 58,781 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -34.50% -33.56% -34.41% -28.57% -84.00% -80.42% -77.13% -
ROE -20.89% -20.78% -23.06% -18.50% -127.82% -135.85% -131.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.64 48.90 52.94 58.94 68.34 79.16 85.08 -32.94%
EPS -16.09 -16.41 -18.22 -16.84 -57.52 -63.85 -65.80 -60.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.91 0.45 0.47 0.50 33.25%
Adjusted Per Share Value based on latest NOSH - 58,711
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.16 2.26 2.46 2.73 3.17 3.66 3.95 -33.05%
EPS -0.75 -0.76 -0.85 -0.78 -2.67 -2.96 -3.05 -60.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0365 0.0366 0.0422 0.0209 0.0218 0.0232 33.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.44 0.60 0.79 0.82 1.21 0.68 0.62 -
P/RPS 0.94 1.23 1.49 1.39 1.77 0.86 0.73 18.30%
P/EPS -2.73 -3.66 -4.34 -4.87 -2.10 -1.06 -0.94 103.16%
EY -36.57 -27.36 -23.06 -20.53 -47.54 -93.90 -106.13 -50.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.76 1.00 0.90 2.69 1.45 1.24 -40.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 27/05/08 27/02/08 28/11/07 28/08/07 28/05/07 -
Price 0.48 0.56 0.61 0.90 1.24 0.80 0.68 -
P/RPS 1.03 1.15 1.15 1.53 1.81 1.01 0.80 18.29%
P/EPS -2.98 -3.41 -3.35 -5.35 -2.16 -1.25 -1.03 102.64%
EY -33.52 -29.31 -29.86 -18.71 -46.39 -79.81 -96.77 -50.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.77 0.99 2.76 1.70 1.36 -40.68%

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