[KERJAYA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.48%
YoY- -583.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 52,809 57,828 54,735 55,925 55,952 57,190 67,522 -15.07%
PBT -42,267 -15,861 -15,993 -15,885 -16,592 -10,718 -4,233 361.75%
Tax 2,377 347 233 224 390 -1,578 -1,401 -
NP -39,890 -15,514 -15,760 -15,661 -16,202 -12,296 -5,634 267.40%
-
NP to SH -40,065 -15,394 -15,446 -15,269 -15,657 -11,982 -5,467 275.92%
-
Tax Rate - - - - - - - -
Total Cost 92,699 73,342 70,495 71,586 72,154 69,486 73,156 17.04%
-
Net Worth 31,127 62,870 67,483 70,489 76,313 51,697 56,314 -32.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 31,127 62,870 67,483 70,489 76,313 51,697 56,314 -32.57%
NOSH 58,731 58,757 58,681 58,741 58,702 58,746 58,660 0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -75.54% -26.83% -28.79% -28.00% -28.96% -21.50% -8.34% -
ROE -128.71% -24.49% -22.89% -21.66% -20.52% -23.18% -9.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.92 98.42 93.27 95.21 95.31 97.35 115.11 -15.14%
EPS -68.22 -26.20 -26.32 -25.99 -26.67 -20.40 -9.32 275.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 1.07 1.15 1.20 1.30 0.88 0.96 -32.62%
Adjusted Per Share Value based on latest NOSH - 58,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.18 4.58 4.33 4.43 4.43 4.53 5.35 -15.13%
EPS -3.17 -1.22 -1.22 -1.21 -1.24 -0.95 -0.43 277.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0498 0.0534 0.0558 0.0604 0.0409 0.0446 -32.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 0.62 0.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.91 -3.05 0.00 0.00 0.00 0.00 0.00 -
EY -110.03 -32.75 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 1.17 0.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 25/08/06 24/05/06 24/02/06 23/11/05 22/08/05 -
Price 0.70 0.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.03 -2.79 0.00 0.00 0.00 0.00 0.00 -
EY -97.45 -35.89 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 1.32 0.68 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