[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 84.53%
YoY- 63.45%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 57,148 319,540 51,700 14,452 18,308 21,756 35,680 8.15%
PBT 20,908 24,864 -1,620 -992 -3,180 -10,488 -7,004 -
Tax -4,832 -1,664 -348 -388 -596 -328 -520 44.94%
NP 16,076 23,200 -1,968 -1,380 -3,776 -10,816 -7,524 -
-
NP to SH 16,076 23,200 -1,968 -1,380 -3,776 -10,816 -7,524 -
-
Tax Rate 23.11% 6.69% - - - - - -
Total Cost 41,072 296,340 53,668 15,832 22,084 32,572 43,204 -0.83%
-
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
NOSH 90,722 90,766 58,571 58,474 58,633 58,782 58,781 7.49%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 28.13% 7.26% -3.81% -9.55% -20.62% -49.72% -21.09% -
ROE 21.10% 41.90% -7.30% -4.63% -10.06% -23.29% -25.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.99 352.04 88.27 24.72 31.22 37.01 60.70 0.61%
EPS 17.72 25.56 -3.36 -2.36 -6.44 -18.40 -12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.61 0.46 0.51 0.64 0.79 0.50 9.02%
Adjusted Per Share Value based on latest NOSH - 58,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.51 25.22 4.08 1.14 1.44 1.72 2.82 8.13%
EPS 1.27 1.83 -0.16 -0.11 -0.30 -0.85 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0437 0.0213 0.0235 0.0296 0.0366 0.0232 17.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 0.80 0.47 0.30 0.35 0.79 0.62 -
P/RPS 1.27 0.23 0.53 1.21 1.12 2.13 1.02 3.71%
P/EPS 4.51 3.13 -13.99 -12.71 -5.43 -4.29 -4.84 -
EY 22.15 31.95 -7.15 -7.87 -18.40 -23.29 -20.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.31 1.02 0.59 0.55 1.00 1.24 -4.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 27/05/08 28/05/07 -
Price 0.88 0.87 0.55 0.33 0.48 0.61 0.68 -
P/RPS 1.40 0.25 0.62 1.34 1.54 1.65 1.12 3.78%
P/EPS 4.97 3.40 -16.37 -13.98 -7.45 -3.32 -5.31 -
EY 20.14 29.38 -6.11 -7.15 -13.42 -30.16 -18.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.43 1.20 0.65 0.75 0.77 1.36 -4.21%

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