[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.7%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 18,054 24,160 36,062 48,794 51,228 87,038 52,796 -16.36%
PBT -988 -6,272 -6,628 -11,028 -12,224 1,690 -4,196 -21.40%
Tax -508 -294 -476 -1,162 -850 -2,750 -702 -5.24%
NP -1,496 -6,566 -7,104 -12,190 -13,074 -1,060 -4,898 -17.92%
-
NP to SH -1,496 -6,566 -7,104 -12,320 -12,740 -1,060 -4,898 -17.92%
-
Tax Rate - - - - - 162.72% - -
Total Cost 19,550 30,726 43,166 60,984 64,302 88,098 57,694 -16.48%
-
Net Worth 45,940 46,396 27,594 67,530 55,999 61,641 57,047 -3.54%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 45,940 46,396 27,594 67,530 55,999 61,641 57,047 -3.54%
NOSH 58,897 58,729 58,710 58,722 58,333 57,608 57,623 0.36%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -8.29% -27.18% -19.70% -24.98% -25.52% -1.22% -9.28% -
ROE -3.26% -14.15% -25.74% -18.24% -22.75% -1.72% -8.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.65 41.14 61.42 83.09 87.82 151.08 91.62 -16.66%
EPS -2.54 -11.18 -12.10 -20.98 -21.84 -1.84 -8.50 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.47 1.15 0.96 1.07 0.99 -3.89%
Adjusted Per Share Value based on latest NOSH - 58,681
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.43 1.91 2.86 3.86 4.06 6.89 4.18 -16.35%
EPS -0.12 -0.52 -0.56 -0.98 -1.01 -0.08 -0.39 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0367 0.0219 0.0535 0.0443 0.0488 0.0452 -3.54%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 0.43 0.60 0.68 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.46 1.11 0.00 0.00 0.00 0.00 -
P/EPS -16.93 -5.37 -5.62 0.00 0.00 0.00 0.00 -
EY -5.91 -18.63 -17.79 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 0.55 0.76 1.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 28/08/07 25/08/06 22/08/05 24/08/04 14/08/03 -
Price 0.45 0.56 0.80 0.00 0.00 0.00 0.00 -
P/RPS 1.47 1.36 1.30 0.00 0.00 0.00 0.00 -
P/EPS -17.72 -5.01 -6.61 0.00 0.00 0.00 0.00 -
EY -5.64 -19.96 -15.13 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 0.58 0.71 1.70 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