[KERJAYA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 54.61%
YoY- 72.49%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 98,332 53,022 27,246 17,934 14,050 15,274 17,586 214.70%
PBT -906 -4,028 -2,341 -2,184 -4,953 -5,841 -7,893 -76.35%
Tax -586 -634 -259 -269 -451 -429 -426 23.66%
NP -1,492 -4,662 -2,600 -2,453 -5,404 -6,270 -8,319 -68.16%
-
NP to SH -1,492 -4,662 -2,600 -2,453 -5,404 -6,270 -8,319 -68.16%
-
Tax Rate - - - - - - - -
Total Cost 99,824 57,684 29,846 20,387 19,454 21,544 25,905 145.59%
-
Net Worth 90,848 27,303 26,942 27,596 31,124 31,749 29,822 110.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 90,848 27,303 26,942 27,596 31,124 31,749 29,822 110.00%
NOSH 90,848 59,354 58,571 58,715 58,725 58,795 58,474 34.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.52% -8.79% -9.54% -13.68% -38.46% -41.05% -47.30% -
ROE -1.64% -17.07% -9.65% -8.89% -17.36% -19.75% -27.90% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.24 89.33 46.52 30.54 23.92 25.98 30.07 134.69%
EPS -1.64 -7.85 -4.44 -4.18 -9.20 -10.66 -14.23 -76.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.46 0.46 0.47 0.53 0.54 0.51 56.59%
Adjusted Per Share Value based on latest NOSH - 58,715
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.76 4.18 2.15 1.42 1.11 1.21 1.39 214.37%
EPS -0.12 -0.37 -0.21 -0.19 -0.43 -0.49 -0.66 -67.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0215 0.0213 0.0218 0.0246 0.0251 0.0235 110.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.50 0.47 0.37 0.44 0.40 0.30 -
P/RPS 0.46 0.56 1.01 1.21 1.84 1.54 1.00 -40.38%
P/EPS -30.45 -6.37 -10.59 -8.86 -4.78 -3.75 -2.11 491.78%
EY -3.28 -15.71 -9.44 -11.29 -20.91 -26.66 -47.42 -83.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.09 1.02 0.79 0.83 0.74 0.59 -10.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 -
Price 0.52 0.46 0.55 0.35 0.36 0.50 0.33 -
P/RPS 0.48 0.51 1.18 1.15 1.50 1.92 1.10 -42.44%
P/EPS -31.66 -5.86 -12.39 -8.38 -3.91 -4.69 -2.32 470.15%
EY -3.16 -17.07 -8.07 -11.94 -25.56 -21.33 -43.11 -82.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.00 1.20 0.74 0.68 0.93 0.65 -13.81%

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