[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.24%
YoY- 47.1%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 197,534 119,637 12,440 18,440 24,510 34,149 50,940 25.31%
PBT 24,578 3,861 2,157 -2,493 -5,241 -5,786 -13,290 -
Tax -1,606 -844 -421 -457 -336 -377 -1,017 7.90%
NP 22,972 3,017 1,736 -2,950 -5,577 -6,164 -14,308 -
-
NP to SH 22,972 3,017 1,736 -2,950 -5,577 -6,164 -14,457 -
-
Tax Rate 6.53% 21.86% 19.52% - - - - -
Total Cost 174,562 116,620 10,704 21,390 30,087 40,313 65,248 17.80%
-
Net Worth 66,230 91,792 31,083 41,090 45,237 26,433 62,849 0.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,230 91,792 31,083 41,090 45,237 26,433 62,849 0.87%
NOSH 90,726 90,883 58,648 58,700 58,749 58,742 58,737 7.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.63% 2.52% 13.95% -16.00% -22.75% -18.05% -28.09% -
ROE 34.68% 3.29% 5.58% -7.18% -12.33% -23.32% -23.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 217.72 131.64 21.21 31.41 41.72 58.13 86.72 16.56%
EPS 25.32 3.32 2.96 -5.03 -9.49 -10.49 -24.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.01 0.53 0.70 0.77 0.45 1.07 -6.16%
Adjusted Per Share Value based on latest NOSH - 58,835
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.64 9.47 0.99 1.46 1.94 2.70 4.03 25.33%
EPS 1.82 0.24 0.14 -0.23 -0.44 -0.49 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0727 0.0246 0.0325 0.0358 0.0209 0.0498 0.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.77 0.50 0.44 0.36 0.44 1.21 0.80 -
P/RPS 0.35 0.38 2.07 1.15 1.05 2.08 0.92 -14.86%
P/EPS 3.04 15.06 14.86 -7.16 -4.63 -11.53 -3.25 -
EY 32.88 6.64 6.73 -13.96 -21.58 -8.67 -30.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.50 0.83 0.51 0.57 2.69 0.75 5.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 28/11/07 29/11/06 -
Price 0.82 0.52 0.36 0.40 0.48 1.24 0.73 -
P/RPS 0.38 0.40 1.70 1.27 1.15 2.13 0.84 -12.37%
P/EPS 3.24 15.66 12.16 -7.96 -5.06 -11.82 -2.97 -
EY 30.88 6.38 8.22 -12.57 -19.78 -8.46 -33.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.51 0.68 0.57 0.62 2.76 0.68 8.66%

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