[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 81.22%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 14,452 18,308 21,756 35,680 46,872 46,980 63,192 -21.79%
PBT -992 -3,180 -10,488 -7,004 -12,056 -14,884 -2,456 -14.01%
Tax -388 -596 -328 -520 -744 -80 -1,728 -22.02%
NP -1,380 -3,776 -10,816 -7,524 -12,800 -14,964 -4,184 -16.87%
-
NP to SH -1,380 -3,776 -10,816 -7,524 -13,064 -14,616 -4,184 -16.87%
-
Tax Rate - - - - - - - -
Total Cost 15,832 22,084 32,572 43,204 59,672 61,944 67,376 -21.43%
-
Net Worth 29,822 37,525 46,438 29,390 70,489 57,908 60,679 -11.16%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 29,822 37,525 46,438 29,390 70,489 57,908 60,679 -11.16%
NOSH 58,474 58,633 58,782 58,781 58,741 57,908 57,790 0.19%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -9.55% -20.62% -49.72% -21.09% -27.31% -31.85% -6.62% -
ROE -4.63% -10.06% -23.29% -25.60% -18.53% -25.24% -6.90% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 24.72 31.22 37.01 60.70 79.79 81.13 109.35 -21.94%
EPS -2.36 -6.44 -18.40 -12.80 -22.24 -25.24 -7.24 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.64 0.79 0.50 1.20 1.00 1.05 -11.33%
Adjusted Per Share Value based on latest NOSH - 58,781
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.14 1.44 1.72 2.82 3.70 3.71 4.99 -21.80%
EPS -0.11 -0.30 -0.85 -0.59 -1.03 -1.15 -0.33 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0296 0.0366 0.0232 0.0556 0.0457 0.0479 -11.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 - - - -
Price 0.30 0.35 0.79 0.62 0.00 0.00 0.00 -
P/RPS 1.21 1.12 2.13 1.02 0.00 0.00 0.00 -
P/EPS -12.71 -5.43 -4.29 -4.84 0.00 0.00 0.00 -
EY -7.87 -18.40 -23.29 -20.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 1.00 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 28/05/09 27/05/08 28/05/07 24/05/06 26/05/05 25/05/04 -
Price 0.33 0.48 0.61 0.68 0.00 0.00 0.00 -
P/RPS 1.34 1.54 1.65 1.12 0.00 0.00 0.00 -
P/EPS -13.98 -7.45 -3.32 -5.31 0.00 0.00 0.00 -
EY -7.15 -13.42 -30.16 -18.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.77 1.36 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