[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.22%
YoY- -36.74%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 52,809 55,953 85,427 80,826 71,285 60,093 51,475 0.42%
PBT -42,268 -16,593 2,332 3,737 8,272 4,550 3,825 -
Tax 2,378 390 -2,277 -764 -3,572 -2,226 -2,214 -
NP -39,890 -16,203 55 2,973 4,700 2,324 1,611 -
-
NP to SH -40,066 -16,286 55 2,973 4,700 2,324 1,611 -
-
Tax Rate - - 97.64% 20.44% 43.18% 48.92% 57.88% -
Total Cost 92,699 72,156 85,372 77,853 66,585 57,769 49,864 10.88%
-
Net Worth 31,124 73,154 58,299 60,955 62,701 47,007 31,475 -0.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 1,725 878 593 -
Div Payout % - - - - 36.72% 37.81% 36.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 31,124 73,154 58,299 60,955 62,701 47,007 31,475 -0.18%
NOSH 58,724 58,523 54,999 57,504 57,524 43,931 19,795 19.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -75.54% -28.96% 0.06% 3.68% 6.59% 3.87% 3.13% -
ROE -128.73% -22.26% 0.09% 4.88% 7.50% 4.94% 5.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.93 95.61 155.32 140.56 123.92 136.79 260.03 -16.21%
EPS -68.23 -27.83 0.10 5.17 8.17 5.29 6.23 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 3.00 -
NAPS 0.53 1.25 1.06 1.06 1.09 1.07 1.59 -16.72%
Adjusted Per Share Value based on latest NOSH - 57,522
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.18 4.43 6.77 6.40 5.65 4.76 4.08 0.40%
EPS -3.17 -1.29 0.00 0.24 0.37 0.18 0.13 -
DPS 0.00 0.00 0.00 0.00 0.14 0.07 0.05 -
NAPS 0.0246 0.0579 0.0462 0.0483 0.0497 0.0372 0.0249 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -110.04 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 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 26/02/03 28/02/02 23/02/01 -
Price 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -97.47 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 1.32 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