[KERJAYA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.95%
YoY- 236.66%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Revenue 85,427 101,707 117,100 106,666 104,042 80,125 65,653 23.34%
PBT 2,724 7,843 11,042 10,319 8,792 3,736 900 141.71%
Tax -2,351 -1,485 -1,225 -704 -203 -632 -2,086 9.99%
NP 373 6,358 9,817 9,615 8,589 3,104 -1,186 -
-
NP to SH 373 6,358 9,817 9,615 8,589 3,104 -1,186 -
-
Tax Rate 86.31% 18.93% 11.09% 6.82% 2.31% 16.92% 231.78% -
Total Cost 85,054 95,349 107,283 97,051 95,453 77,021 66,839 21.17%
-
Net Worth 61,193 61,837 62,035 60,679 60,973 0 56,403 6.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Div - - - - - - 1,725 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Net Worth 61,193 61,837 62,035 60,679 60,973 0 56,403 6.71%
NOSH 57,729 57,792 57,977 57,790 57,522 57,571 58,148 -0.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
NP Margin 0.44% 6.25% 8.38% 9.01% 8.26% 3.87% -1.81% -
ROE 0.61% 10.28% 15.82% 15.85% 14.09% 0.00% -2.10% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
RPS 147.98 175.99 201.97 184.58 180.87 139.17 112.91 24.05%
EPS 0.65 11.00 16.93 16.64 14.93 5.39 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.06 1.07 1.07 1.05 1.06 0.00 0.97 7.32%
Adjusted Per Share Value based on latest NOSH - 57,790
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
RPS 6.77 8.05 9.27 8.45 8.24 6.35 5.20 23.40%
EPS 0.03 0.50 0.78 0.76 0.68 0.25 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0485 0.049 0.0491 0.0481 0.0483 0.00 0.0447 6.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/12/03 30/09/03 CAGR
Date 25/02/05 25/11/04 - - - - 13/11/03 -
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