[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.38%
YoY- 77.22%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 252,168 81,678 11,502 18,054 24,160 36,062 48,794 31.45%
PBT 24,552 524 4,212 -988 -6,272 -6,628 -11,028 -
Tax -1,972 -1,140 -410 -508 -294 -476 -1,162 9.20%
NP 22,580 -616 3,802 -1,496 -6,566 -7,104 -12,190 -
-
NP to SH 22,580 -616 3,802 -1,496 -6,566 -7,104 -12,320 -
-
Tax Rate 8.03% 217.56% 9.73% - - - - -
Total Cost 229,588 82,294 7,700 19,550 30,726 43,166 60,984 24.70%
-
Net Worth 60,806 27,246 31,683 45,940 46,396 27,594 67,530 -1.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 60,806 27,246 31,683 45,940 46,396 27,594 67,530 -1.73%
NOSH 90,755 59,230 58,672 58,897 58,729 58,710 58,722 7.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.95% -0.75% 33.06% -8.29% -27.18% -19.70% -24.98% -
ROE 37.13% -2.26% 12.00% -3.26% -14.15% -25.74% -18.24% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 277.85 137.90 19.60 30.65 41.14 61.42 83.09 22.26%
EPS 24.88 -1.04 6.48 -2.54 -11.18 -12.10 -20.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.46 0.54 0.78 0.79 0.47 1.15 -8.60%
Adjusted Per Share Value based on latest NOSH - 59,696
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.97 6.47 0.91 1.43 1.91 2.86 3.86 31.47%
EPS 1.79 -0.05 0.30 -0.12 -0.52 -0.56 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0216 0.0251 0.0364 0.0367 0.0219 0.0535 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.88 0.50 0.40 0.43 0.60 0.68 0.00 -
P/RPS 0.32 0.36 2.04 1.40 1.46 1.11 0.00 -
P/EPS 3.54 -48.08 6.17 -16.93 -5.37 -5.62 0.00 -
EY 28.27 -2.08 16.20 -5.91 -18.63 -17.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 0.74 0.55 0.76 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 25/08/06 -
Price 0.85 0.46 0.50 0.45 0.56 0.80 0.00 -
P/RPS 0.31 0.33 2.55 1.47 1.36 1.30 0.00 -
P/EPS 3.42 -44.23 7.72 -17.72 -5.01 -6.61 0.00 -
EY 29.27 -2.26 12.96 -5.64 -19.96 -15.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 0.93 0.58 0.71 1.70 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